Property Info
- MLS O6355004
- Unit No 3
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 1746
- Living Area (sqft) 1746
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7.6% | Annual Rent$36,000.00 | Property Taxes$7,277.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,277.60 | $36,388.00 | $72,776.00 | |||
| Net Cash Flow | $28,722.40 | $143,612.00 | $287,224.00 | |||
| HOA Fees | $3,699.96 | $18,499.80 | $36,999.60 |