Property Info
- MLS O6373065
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2738
- Living Area (sqft) 1876
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.33
Interior Features
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield6.1% | Annual Rent$32,400.00 | Property Taxes$6,733.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,733.35 | $33,666.75 | $67,333.50 | |||
| Net Cash Flow | $25,666.65 | $128,333.25 | $256,666.50 | |||
| HOA Fees | $975.96 | $4,879.80 | $9,759.60 |