Property Info
- MLS O6321876
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2404
- Living Area (sqft) 1808
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield4.9% | Annual Rent$16,800.00 | Property Taxes$4,842.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $4,842.00 | $24,210.00 | $48,420.00 | |||
| Net Cash Flow | $11,958.00 | $59,790.00 | $119,580.00 | |||
| HOA Fees | $440.04 | $2,200.20 | $4,400.40 |