Property Info
- MLS O6421227
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2039
- Living Area (sqft) 1527
- Foundation Slab
- Min Lease Slab
- HOA Fees $51.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$30,000.00 | Property Taxes$6,912.00 | 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 | $6,912.00 | $34,560.00 | $69,120.00 | |||
| Net Cash Flow | $23,088.00 | $115,440.00 | $230,880.00 | |||
| HOA Fees | $614.04 | $3,070.20 | $6,140.40 |