Property Info
- MLS O6327039
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1852
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate11.1 | Gross Yield13% | Annual Rent$54,000.00 | Property Taxes$5,285.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $5,285.55 | $26,427.75 | $52,855.50 | |||
| Net Cash Flow | $48,714.45 | $243,572.25 | $487,144.50 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |