Property Info
- MLS O6411527
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2847
- Living Area (sqft) 2078
- Foundation Slab
- Min Lease Slab
- HOA Fees $154.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Pest Guard System
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield6.1% | Annual Rent$32,400.00 | Property Taxes$7,737.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,737.66 | $38,688.30 | $77,376.60 | |||
| Net Cash Flow | $24,662.34 | $123,311.70 | $246,623.40 | |||
| HOA Fees | $1,848.00 | $9,240.00 | $18,480.00 |