Property Info
- MLS O6390611
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3470
- Living Area (sqft) 2440
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.60
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$52,800.00 | Property Taxes$8,695.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $52,800.00 $4,400.00 / mo | $264,000.00 $4,400.00 / mo | $528,000.00 $4,400.00 / mo | |||
| Estimated Expenses | $8,695.00 | $43,475.00 | $86,950.00 | |||
| Net Cash Flow | $44,105.00 | $220,525.00 | $441,050.00 | |||
| HOA Fees | $1,195.20 | $5,976.00 | $11,952.00 |