Property Info
- MLS O6339895
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2765
- Living Area (sqft) 2065
- Foundation Slab
- Min Lease Slab
- HOA Fees $527.88
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield8.6% | Annual Rent$36,000.00 | Property Taxes$5,673.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,673.00 | $28,365.00 | $56,730.00 | |||
| Net Cash Flow | $30,327.00 | $151,635.00 | $303,270.00 | |||
| HOA Fees | $6,334.56 | $31,672.80 | $63,345.60 |