Property Info
- MLS O6375111
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2328
- Living Area (sqft) 1714
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $205.00
Interior Features
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.2% | Annual Rent$30,000.00 | Property Taxes$8,780.31 | 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 | $8,780.31 | $43,901.55 | $87,803.10 | |||
| Net Cash Flow | $21,219.69 | $106,098.45 | $212,196.90 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |