Property Info
- MLS O6325563
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1720
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $149.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield6.6% | Annual Rent$33,000.00 | Property Taxes$1,835.00 | 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 | $1,835.00 | $9,175.00 | $18,350.00 | |||
| Net Cash Flow | $31,165.00 | $155,825.00 | $311,650.00 | |||
| HOA Fees | $1,788.00 | $8,940.00 | $17,880.00 |