Property Info
- MLS O6299944
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1492
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$3,554.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,554.80 | $17,774.00 | $35,548.00 | |||
| Net Cash Flow | $20,445.20 | $102,226.00 | $204,452.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |