Property Info
- MLS O6345956
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2162
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.9% | Annual Rent$30,000.00 | Property Taxes$6,094.00 | 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 | $6,094.00 | $30,470.00 | $60,940.00 | |||
| Net Cash Flow | $23,906.00 | $119,530.00 | $239,060.00 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |