Property Info
- MLS O6383133
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 7405
- Living Area (sqft) 2456
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Crown Molding
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate4.5 | Gross Yield6.1% | Annual Rent$37,740.00 | Property Taxes$8,605.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,740.00 $3,145.00 / mo | $188,700.00 $3,145.00 / mo | $377,400.00 $3,145.00 / mo | |||
| Estimated Expenses | $8,605.00 | $43,025.00 | $86,050.00 | |||
| Net Cash Flow | $29,135.00 | $145,675.00 | $291,350.00 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |