Property Info
- MLS O6289060
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2591
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $112.33
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.7% | Annual Rent$38,640.00 | Property Taxes$8,452.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,640.00 $3,220.00 / mo | $193,200.00 $3,220.00 / mo | $386,400.00 $3,220.00 / mo | |||
| Estimated Expenses | $8,452.31 | $42,261.55 | $84,523.10 | |||
| Net Cash Flow | $30,187.69 | $150,938.45 | $301,876.90 | |||
| HOA Fees | $1,347.96 | $6,739.80 | $13,479.60 |