Property Info
- MLS O6324928
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1919
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield8.7% | Annual Rent$37,200.00 | Property Taxes$6,210.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $6,210.00 | $31,050.00 | $62,100.00 | |||
| Net Cash Flow | $30,990.00 | $154,950.00 | $309,900.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |