Property Info
- MLS O6381255
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1464
- Living Area (sqft) 1440
- Foundation Other
- Min Lease Other
- HOA Fees $242.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.4% | Annual Rent$30,000.00 | Property Taxes$4,216.46 | 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 | $4,216.46 | $21,082.30 | $42,164.60 | |||
| Net Cash Flow | $25,783.54 | $128,917.70 | $257,835.40 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |