Property Info
- MLS O6413550
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2744
- Living Area (sqft) 2248
- Foundation Slab
- Min Lease Slab
- HOA Fees $123.73
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$30,000.00 | Property Taxes$6,149.39 | 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 | $6,149.39 | $30,746.95 | $61,493.90 | |||
| Net Cash Flow | $23,850.61 | $119,253.05 | $238,506.10 | |||
| HOA Fees | $1,484.76 | $7,423.80 | $14,847.60 |