Property Info
- MLS O6421215
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2396
- Living Area (sqft) 1789
- Foundation Slab
- Min Lease Slab
- HOA Fees $241.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8% | Annual Rent$32,400.00 | Property Taxes$6,527.00 | 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 | $6,527.00 | $32,635.00 | $65,270.00 | |||
| Net Cash Flow | $25,873.00 | $129,365.00 | $258,730.00 | |||
| HOA Fees | $2,892.00 | $14,460.00 | $28,920.00 |