Property Info
- MLS O6384794
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2560
- Living Area (sqft) 2029
- Foundation Slab
- Min Lease Slab
- HOA Fees $653.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Count
Cash Flow
| Cap Rate3.4 | Gross Yield5.9% | Annual Rent$51,600.00 | Property Taxes$13,746.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,600.00 $4,300.00 / mo | $258,000.00 $4,300.00 / mo | $516,000.00 $4,300.00 / mo | |||
| Estimated Expenses | $13,746.00 | $68,730.00 | $137,460.00 | |||
| Net Cash Flow | $37,854.00 | $189,270.00 | $378,540.00 | |||
| HOA Fees | $7,836.00 | $39,180.00 | $78,360.00 |