Property Info
- MLS O6424640
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2024
- Living Area (sqft) 1528
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.33
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield8.3% | Annual Rent$31,800.00 | Property Taxes$5,922.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,922.00 | $29,610.00 | $59,220.00 | |||
| Net Cash Flow | $25,878.00 | $129,390.00 | $258,780.00 | |||
| HOA Fees | $5,883.96 | $29,419.80 | $58,839.60 |