Property Info
- MLS O6386139
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2394
- Living Area (sqft) 1754
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield6% | Annual Rent$30,144.00 | Property Taxes$6,484.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,144.00 $2,512.00 / mo | $150,720.00 $2,512.00 / mo | $301,440.00 $2,512.00 / mo | |||
| Estimated Expenses | $6,484.65 | $32,423.25 | $64,846.50 | |||
| Net Cash Flow | $23,659.35 | $118,296.75 | $236,593.50 | |||
| HOA Fees | $2,364.00 | $11,820.00 | $23,640.00 |