Property Info
- MLS O6330471
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2710
- Living Area (sqft) 2505
- Foundation Slab
- Min Lease Slab
- HOA Fees $93.75
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate2.2 | Gross Yield3.4% | Annual Rent$30,000.00 | Property Taxes$9,451.00 | 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 | $9,451.00 | $47,255.00 | $94,510.00 | |||
| Net Cash Flow | $20,549.00 | $102,745.00 | $205,490.00 | |||
| HOA Fees | $1,125.00 | $5,625.00 | $11,250.00 |