Property Info
- MLS O6379552
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2241
- Living Area (sqft) 1756
- Foundation Slab
- Min Lease Slab
- HOA Fees $544.00
Interior Features
- Built-in Features
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield8.9% | Annual Rent$30,000.00 | Property Taxes$4,923.44 | 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 | $4,923.44 | $24,617.20 | $49,234.40 | |||
| Net Cash Flow | $25,076.56 | $125,382.80 | $250,765.60 | |||
| HOA Fees | $6,528.00 | $32,640.00 | $65,280.00 |