Property Info
- MLS O6357261
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2870
- Living Area (sqft) 2208
- Foundation Slab
- Min Lease Slab
- HOA Fees $117.76
Interior Features
- Open Floorplan
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$5,748.00 | 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 | $5,748.00 | $28,740.00 | $57,480.00 | |||
| Net Cash Flow | $24,252.00 | $121,260.00 | $242,520.00 | |||
| HOA Fees | $1,413.12 | $7,065.60 | $14,131.20 |