Property Info
- MLS O6290939
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1901
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.67
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.6% | Annual Rent$34,200.00 | Property Taxes$6,489.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $6,489.79 | $32,448.95 | $64,897.90 | |||
| Net Cash Flow | $27,710.21 | $138,551.05 | $277,102.10 | |||
| HOA Fees | $3,008.04 | $15,040.20 | $30,080.40 |