Property Info
- MLS O6323597
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1936
- Foundation Slab
- Min Lease Slab
- HOA Fees $92.58
Interior Features
- Built-in Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield6.5% | Annual Rent$50,400.00 | Property Taxes$12,274.10 | 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 | $12,274.10 | $61,370.50 | $122,741.00 | |||
| Net Cash Flow | $38,125.90 | $190,629.50 | $381,259.00 | |||
| HOA Fees | $1,110.96 | $5,554.80 | $11,109.60 |