Property Info
- MLS O6408425
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2789
- Living Area (sqft) 1994
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield6.3% | Annual Rent$29,400.00 | Property Taxes$8,031.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $8,031.23 | $40,156.15 | $80,312.30 | |||
| Net Cash Flow | $21,368.77 | $106,843.85 | $213,687.70 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |