Property Info
- MLS O6331031
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3036
- Living Area (sqft) 2586
- Foundation Slab
- Min Lease Slab
- HOA Fees $118.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$42,000.00 | Property Taxes$6,074.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $6,074.00 | $30,370.00 | $60,740.00 | |||
| Net Cash Flow | $35,926.00 | $179,630.00 | $359,260.00 | |||
| HOA Fees | $1,416.00 | $7,080.00 | $14,160.00 |