Property Info
- MLS O6404015
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2424
- Living Area (sqft) 1720
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $150.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$33,000.00 | Property Taxes$6,751.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $6,751.99 | $33,759.95 | $67,519.90 | |||
| Net Cash Flow | $26,248.01 | $131,240.05 | $262,480.10 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |