Property Info
- MLS O6298770
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3220
- Living Area (sqft) 2040
- Foundation Slab
- Min Lease Slab
- HOA Fees $101.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.7% | Annual Rent$33,000.00 | Property Taxes$7,471.00 | 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 | $7,471.00 | $37,355.00 | $74,710.00 | |||
| Net Cash Flow | $25,529.00 | $127,645.00 | $255,290.00 | |||
| HOA Fees | $1,220.04 | $6,100.20 | $12,200.40 |