Property Info
- MLS O6400788
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1755
- Living Area (sqft) 1755
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $401.64
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$6,527.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,527.28 | $32,636.40 | $65,272.80 | |||
| Net Cash Flow | $24,672.72 | $123,363.60 | $246,727.20 | |||
| HOA Fees | $4,819.68 | $24,098.40 | $48,196.80 |