Property Info
- MLS O6289657
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1732
- Foundation Other
- Min Lease Other
- HOA Fees $339.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7% | Annual Rent$30,000.00 | Property Taxes$4,185.00 | 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 | $4,185.00 | $20,925.00 | $41,850.00 | |||
| Net Cash Flow | $25,815.00 | $129,075.00 | $258,150.00 | |||
| HOA Fees | $4,068.00 | $20,340.00 | $40,680.00 |