Property Info
- MLS O6394707
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1792
- Living Area (sqft) 1477
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield6.6% | Annual Rent$26,400.00 | Property Taxes$784.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $784.00 | $3,920.00 | $7,840.00 | |||
| Net Cash Flow | $25,616.00 | $128,080.00 | $256,160.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |