Property Info
- MLS O6345060
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3106
- Living Area (sqft) 2267
- Foundation Slab
- Min Lease Slab
- HOA Fees $186.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.3% | Annual Rent$40,800.00 | Property Taxes$8,833.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $8,833.00 | $44,165.00 | $88,330.00 | |||
| Net Cash Flow | $31,967.00 | $159,835.00 | $319,670.00 | |||
| HOA Fees | $2,240.04 | $11,200.20 | $22,400.40 |