Property Info
- MLS O6255278
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1545
- Foundation Slab
- Min Lease Slab
- HOA Fees $183.33
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.8% | Annual Rent$30,000.00 | Property Taxes$4,998.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,998.92 | $24,994.60 | $49,989.20 | |||
| Net Cash Flow | $25,001.08 | $125,005.40 | $250,010.80 | |||
| HOA Fees | $2,199.96 | $10,999.80 | $21,999.60 |