Property Info
- MLS O6391123
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2095
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease Slab
- HOA Fees $737.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$5,192.00 | 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 | $5,192.00 | $25,960.00 | $51,920.00 | |||
| Net Cash Flow | $24,808.00 | $124,040.00 | $248,080.00 | |||
| HOA Fees | $8,844.00 | $44,220.00 | $88,440.00 |