Property Info
- MLS O6403236
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1797
- Living Area (sqft) 1644
- Foundation Slab
- Min Lease Slab
- HOA Fees $257.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.9% | Annual Rent$27,000.00 | Property Taxes$5,682.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,682.16 | $28,410.80 | $56,821.60 | |||
| Net Cash Flow | $21,317.84 | $106,589.20 | $213,178.40 | |||
| HOA Fees | $3,084.00 | $15,420.00 | $30,840.00 |