Property Info
- MLS O6331540
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2476
- Living Area (sqft) 2060
- Foundation Slab
- Min Lease Slab
- HOA Fees $632.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield7.5% | Annual Rent$25,800.00 | Property Taxes$4,305.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,305.00 | $21,525.00 | $43,050.00 | |||
| Net Cash Flow | $21,495.00 | $107,475.00 | $214,950.00 | |||
| HOA Fees | $7,584.00 | $37,920.00 | $75,840.00 |