Property Info
- MLS O6422791
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2986
- Living Area (sqft) 2039
- Foundation Slab
- Min Lease Slab
- HOA Fees $23.96
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$30,000.00 | Property Taxes$4,624.91 | 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 | $4,624.91 | $23,124.55 | $46,249.10 | |||
| Net Cash Flow | $25,375.09 | $126,875.45 | $253,750.90 | |||
| HOA Fees | $287.52 | $1,437.60 | $2,875.20 |