Property Info
- MLS O6384131
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2450
- Living Area (sqft) 1617
- Foundation Slab
- Min Lease Slab
- HOA Fees $201.67
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.1% | Annual Rent$42,000.00 | Property Taxes$7,913.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,913.00 | $39,565.00 | $79,130.00 | |||
| Net Cash Flow | $34,087.00 | $170,435.00 | $340,870.00 | |||
| HOA Fees | $2,420.04 | $12,100.20 | $24,200.40 |