Property Info
- MLS O6218432
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2020
- Foundation Slab
- Min Lease Slab
- HOA Fees $317.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield5.9% | Annual Rent$28,200.00 | Property Taxes$5,191.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,191.68 | $25,958.40 | $51,916.80 | |||
| Net Cash Flow | $23,008.32 | $115,041.60 | $230,083.20 | |||
| HOA Fees | $3,804.00 | $19,020.00 | $38,040.00 |