Property Info
- MLS O6298905
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1964
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.7 | Gross Yield7% | Annual Rent$37,800.00 | Property Taxes$9,721.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $9,721.00 | $48,605.00 | $97,210.00 | |||
| Net Cash Flow | $28,079.00 | $140,395.00 | $280,790.00 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |