Property Info
- MLS O6351166
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2204
- Living Area (sqft) 1557
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$29,880.00 | Property Taxes$5,642.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,880.00 $2,490.00 / mo | $149,400.00 $2,490.00 / mo | $298,800.00 $2,490.00 / mo | |||
| Estimated Expenses | $5,642.00 | $28,210.00 | $56,420.00 | |||
| Net Cash Flow | $24,238.00 | $121,190.00 | $242,380.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |