Property Info
- MLS O6250033
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1995
- Foundation Slab
- Min Lease Slab
- HOA Fees $103.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield6.7% | Annual Rent$44,400.00 | Property Taxes$6,379.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $6,379.17 | $31,895.85 | $63,791.70 | |||
| Net Cash Flow | $38,020.83 | $190,104.15 | $380,208.30 | |||
| HOA Fees | $1,239.96 | $6,199.80 | $12,399.60 |