Property Info
- MLS O6367023
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2290
- Living Area (sqft) 1782
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$6,889.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,889.00 | $34,445.00 | $68,890.00 | |||
| Net Cash Flow | $26,711.00 | $133,555.00 | $267,110.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |