Property Info
- MLS O6396257
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2075
- Living Area (sqft) 1620
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.6% | Annual Rent$34,200.00 | Property Taxes$7,660.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,660.63 | $38,303.15 | $76,606.30 | |||
| Net Cash Flow | $26,539.37 | $132,696.85 | $265,393.70 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |