Property Info
- MLS O6344716
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3064
- Living Area (sqft) 2372
- Foundation Block
- Min Lease Block
- HOA Fees $708.40
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield5.8% | Annual Rent$72,000.00 | Property Taxes$14,488.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $14,488.00 | $72,440.00 | $144,880.00 | |||
| Net Cash Flow | $57,512.00 | $287,560.00 | $575,120.00 | |||
| HOA Fees | $8,500.80 | $42,504.00 | $85,008.00 |