Property Info
- MLS O6387820
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1864
- Living Area (sqft) 1481
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.1 | Gross Yield9% | Annual Rent$30,000.00 | Property Taxes$4,115.00 | 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 | $4,115.00 | $20,575.00 | $41,150.00 | |||
| Net Cash Flow | $25,885.00 | $129,425.00 | $258,850.00 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |