Property Info
- MLS O6396151
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1805
- Living Area (sqft) 1315
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $78.33
Interior Features
- Ceiling Fans(s)
- Pest Guard System
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.5% | Annual Rent$32,400.00 | Property Taxes$5,780.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,780.00 | $28,900.00 | $57,800.00 | |||
| Net Cash Flow | $26,620.00 | $133,100.00 | $266,200.00 | |||
| HOA Fees | $939.96 | $4,699.80 | $9,399.60 |