Property Info
- MLS O6294272
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1620
- Foundation Slab
- Min Lease Slab
- HOA Fees $455.82
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.1% | Annual Rent$38,400.00 | Property Taxes$7,300.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,300.00 | $36,500.00 | $73,000.00 | |||
| Net Cash Flow | $31,100.00 | $155,500.00 | $311,000.00 | |||
| HOA Fees | $5,469.84 | $27,349.20 | $54,698.40 |