Property Info
- MLS O6422616
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2315
- Living Area (sqft) 2315
- Foundation Slab
- Min Lease Slab
- HOA Fees $549.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield5.9% | Annual Rent$36,000.00 | Property Taxes$8,028.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,028.00 | $40,140.00 | $80,280.00 | |||
| Net Cash Flow | $27,972.00 | $139,860.00 | $279,720.00 | |||
| HOA Fees | $6,588.00 | $32,940.00 | $65,880.00 |