Property Info
- MLS O6262535
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1844
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.67
Interior Features
- Chair Rail
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.3% | Annual Rent$30,000.00 | Property Taxes$5,296.09 | 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 | $5,296.09 | $26,480.45 | $52,960.90 | |||
| Net Cash Flow | $24,703.91 | $123,519.55 | $247,039.10 | |||
| HOA Fees | $800.04 | $4,000.20 | $8,000.40 |