Property Info
- MLS O6389658
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2455
- Living Area (sqft) 1710
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $183.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.8% | Annual Rent$34,800.00 | Property Taxes$7,669.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,669.00 | $38,345.00 | $76,690.00 | |||
| Net Cash Flow | $27,131.00 | $135,655.00 | $271,310.00 | |||
| HOA Fees | $2,199.96 | $10,999.80 | $21,999.60 |