Property Info
- MLS O6311526
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2002
- Foundation Block
- Min Lease Block
- HOA Fees $235.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Smart Home
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.4% | Annual Rent$45,600.00 | Property Taxes$6,643.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $6,643.00 | $33,215.00 | $66,430.00 | |||
| Net Cash Flow | $38,957.00 | $194,785.00 | $389,570.00 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |