Property Info
- MLS O6207340
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1708
- Foundation Slab
- Min Lease Slab
- HOA Fees $494.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield7.1% | Annual Rent$32,100.00 | Property Taxes$5,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,100.00 $2,675.00 / mo | $160,500.00 $2,675.00 / mo | $321,000.00 $2,675.00 / mo | |||
| Estimated Expenses | $5,592.00 | $27,960.00 | $55,920.00 | |||
| Net Cash Flow | $26,508.00 | $132,540.00 | $265,080.00 | |||
| HOA Fees | $5,928.00 | $29,640.00 | $59,280.00 |