Property Info
- MLS O6309204
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2161
- Foundation Slab
- Min Lease Slab
- HOA Fees $322.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.7% | Annual Rent$50,400.00 | Property Taxes$9,353.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $9,353.98 | $46,769.90 | $93,539.80 | |||
| Net Cash Flow | $41,046.02 | $205,230.10 | $410,460.20 | |||
| HOA Fees | $3,872.04 | $19,360.20 | $38,720.40 |