Property Info
- MLS O6295845
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2195
- Foundation Slab
- Min Lease Slab
- HOA Fees $115.00
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield6.1% | Annual Rent$33,000.00 | Property Taxes$7,761.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $7,761.00 | $38,805.00 | $77,610.00 | |||
| Net Cash Flow | $25,239.00 | $126,195.00 | $252,390.00 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |
