Property Info
- MLS O6401807
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1980
- Living Area (sqft) 1900
- Foundation Block
- Min Lease Block
- HOA Fees $322.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield6% | Annual Rent$24,000.00 | Property Taxes$5,630.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,630.00 | $28,150.00 | $56,300.00 | |||
| Net Cash Flow | $18,370.00 | $91,850.00 | $183,700.00 | |||
| HOA Fees | $3,864.00 | $19,320.00 | $38,640.00 |