Property Info
- MLS O6393133
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2288
- Living Area (sqft) 1862
- Foundation Slab
- Min Lease Slab
- HOA Fees $595.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield11.4% | Annual Rent$36,000.00 | Property Taxes$6,024.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,024.00 | $30,120.00 | $60,240.00 | |||
| Net Cash Flow | $29,976.00 | $149,880.00 | $299,760.00 | |||
| HOA Fees | $7,140.00 | $35,700.00 | $71,400.00 |