Property Info
- MLS O6420991
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2546
- Living Area (sqft) 1706
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$30,000.00 | Property Taxes$6,800.00 | 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 | $6,800.00 | $34,000.00 | $68,000.00 | |||
| Net Cash Flow | $23,200.00 | $116,000.00 | $232,000.00 | |||
| HOA Fees | $972.00 | $4,860.00 | $9,720.00 |