Property Info
- MLS O6402729
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1788
- Living Area (sqft) 1460
- Foundation Slab
- Min Lease Slab
- HOA Fees $257.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield7.9% | Annual Rent$25,500.00 | Property Taxes$5,667.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,500.00 $2,125.00 / mo | $127,500.00 $2,125.00 / mo | $255,000.00 $2,125.00 / mo | |||
| Estimated Expenses | $5,667.72 | $28,338.60 | $56,677.20 | |||
| Net Cash Flow | $19,832.28 | $99,161.40 | $198,322.80 | |||
| HOA Fees | $3,084.00 | $15,420.00 | $30,840.00 |