Property Info
- MLS O6248884
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1834
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield8.8% | Annual Rent$26,700.00 | Property Taxes$3,463.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,700.00 $2,225.00 / mo | $133,500.00 $2,225.00 / mo | $267,000.00 $2,225.00 / mo | |||
| Estimated Expenses | $3,463.00 | $17,315.00 | $34,630.00 | |||
| Net Cash Flow | $23,237.00 | $116,185.00 | $232,370.00 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |