Property Info
- MLS O6289865
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2750
- Foundation Slab
- Min Lease Slab
- HOA Fees $45.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield7.8% | Annual Rent$31,140.00 | Property Taxes$6,205.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,140.00 $2,595.00 / mo | $155,700.00 $2,595.00 / mo | $311,400.00 $2,595.00 / mo | |||
| Estimated Expenses | $6,205.74 | $31,028.70 | $62,057.40 | |||
| Net Cash Flow | $24,934.26 | $124,671.30 | $249,342.60 | |||
| HOA Fees | $540.00 | $2,700.00 | $5,400.00 |