Property Info
- MLS O6305581
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2011
- Foundation Slab
- Min Lease Slab
- HOA Fees $95.00
Interior Features
- Primary Bedroom Main Floor
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield6% | Annual Rent$31,200.00 | Property Taxes$5,471.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,471.00 | $27,355.00 | $54,710.00 | |||
| Net Cash Flow | $25,729.00 | $128,645.00 | $257,290.00 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |