Property Info
- MLS O6299388
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1843
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $210.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$4,619.00 | 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 | $4,619.00 | $23,095.00 | $46,190.00 | |||
| Net Cash Flow | $25,381.00 | $126,905.00 | $253,810.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |