Property Info
- MLS OM725926
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3357
- Living Area (sqft) 2190
- Foundation Slab
- Min Lease Slab
- HOA Fees $310.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$3,576.40 | 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 | $3,576.40 | $17,882.00 | $35,764.00 | |||
| Net Cash Flow | $26,423.60 | $132,118.00 | $264,236.00 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |