Property Info
- MLS O6351279
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2906
- Living Area (sqft) 2226
- Foundation Slab
- Min Lease Slab
- HOA Fees $54.17
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield6.8% | Annual Rent$33,000.00 | Property Taxes$5,697.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $5,697.00 | $28,485.00 | $56,970.00 | |||
| Net Cash Flow | $27,303.00 | $136,515.00 | $273,030.00 | |||
| HOA Fees | $650.04 | $3,250.20 | $6,500.40 |