Property Info
- MLS O6384990
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1605
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $534.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$5,137.00 | 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 | $5,137.00 | $25,685.00 | $51,370.00 | |||
| Net Cash Flow | $24,863.00 | $124,315.00 | $248,630.00 | |||
| HOA Fees | $6,408.00 | $32,040.00 | $64,080.00 |