Property Info
- MLS O6338546
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1912
- Living Area (sqft) 1912
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield8.2% | Annual Rent$29,400.00 | Property Taxes$5,923.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,923.00 | $29,615.00 | $59,230.00 | |||
| Net Cash Flow | $23,477.00 | $117,385.00 | $234,770.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |