Property Info
- MLS O6320839
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1748
- Living Area (sqft) 1438
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.1% | Annual Rent$26,640.00 | Property Taxes$4,918.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,640.00 $2,220.00 / mo | $133,200.00 $2,220.00 / mo | $266,400.00 $2,220.00 / mo | |||
| Estimated Expenses | $4,918.71 | $24,593.55 | $49,187.10 | |||
| Net Cash Flow | $21,721.29 | $108,606.45 | $217,212.90 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |