Property Info
- MLS O6396126
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2231
- Living Area (sqft) 1751
- Foundation Block
- Min Lease Block
- HOA Fees $544.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.1 | Gross Yield8.7% | Annual Rent$28,800.00 | Property Taxes$5,300.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,300.00 | $26,500.00 | $53,000.00 | |||
| Net Cash Flow | $23,500.00 | $117,500.00 | $235,000.00 | |||
| HOA Fees | $6,528.00 | $32,640.00 | $65,280.00 |