Property Info
- MLS O6412322
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2055
- Living Area (sqft) 1580
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.6 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$3,545.00 | 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 | $3,545.00 | $17,725.00 | $35,450.00 | |||
| Net Cash Flow | $26,455.00 | $132,275.00 | $264,550.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |