Property Info
- MLS O6401721
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1987
- Living Area (sqft) 1659
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.7 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$5,517.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,517.00 | $27,585.00 | $55,170.00 | |||
| Net Cash Flow | $19,683.00 | $98,415.00 | $196,830.00 | |||
| HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |