Property Info
- MLS O6410612
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2319
- Living Area (sqft) 1651
- Foundation Slab
- Min Lease Slab
- HOA Fees $95.00
Interior Features
- Open Floorplan
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield6.5% | Annual Rent$25,200.00 | Property Taxes$5,440.97 | 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 | $5,440.97 | $27,204.85 | $54,409.70 | |||
| Net Cash Flow | $19,759.03 | $98,795.15 | $197,590.30 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |