Property Info
- MLS O6410760
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2830
- Living Area (sqft) 1712
- Foundation Slab
- Min Lease Slab
- HOA Fees $330.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate4.1 | Gross Yield6.6% | Annual Rent$27,900.00 | Property Taxes$6,441.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,900.00 $2,325.00 / mo | $139,500.00 $2,325.00 / mo | $279,000.00 $2,325.00 / mo | |||
| Estimated Expenses | $6,441.00 | $32,205.00 | $64,410.00 | |||
| Net Cash Flow | $21,459.00 | $107,295.00 | $214,590.00 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |