Property Info
- MLS O6415847
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2325
- Living Area (sqft) 1683
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.42
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield5.7% | Annual Rent$30,000.00 | Property Taxes$6,244.27 | 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 | $6,244.27 | $31,221.35 | $62,442.70 | |||
| Net Cash Flow | $23,755.73 | $118,778.65 | $237,557.30 | |||
| HOA Fees | $725.04 | $3,625.20 | $7,250.40 |