Property Info
- MLS O6413841
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2485
- Living Area (sqft) 1665
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.58
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.5% | Annual Rent$27,600.00 | Property Taxes$5,048.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,048.00 | $25,240.00 | $50,480.00 | |||
| Net Cash Flow | $22,552.00 | $112,760.00 | $225,520.00 | |||
| HOA Fees | $294.96 | $1,474.80 | $2,949.60 |