Property Info
- MLS O6370154
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2267
- Living Area (sqft) 1685
- Foundation Slab
- Min Lease Slab
- HOA Fees $267.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.9% | Annual Rent$28,200.00 | Property Taxes$4,895.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,895.40 | $24,477.00 | $48,954.00 | |||
| Net Cash Flow | $23,304.60 | $116,523.00 | $233,046.00 | |||
| HOA Fees | $3,204.00 | $16,020.00 | $32,040.00 |