Property Info
- MLS O6373204
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3235
- Living Area (sqft) 2175
- Foundation Slab
- Min Lease Slab
- HOA Fees $615.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.2% | Annual Rent$45,600.00 | Property Taxes$9,461.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $9,461.49 | $47,307.45 | $94,614.90 | |||
| Net Cash Flow | $36,138.51 | $180,692.55 | $361,385.10 | |||
| HOA Fees | $7,380.00 | $36,900.00 | $73,800.00 |