Property Info
- MLS O6390892
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3030
- Living Area (sqft) 2380
- Foundation Slab
- Min Lease Slab
- HOA Fees $143.67
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$60,000.00 | Property Taxes$10,430.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $10,430.00 | $52,150.00 | $104,300.00 | |||
| Net Cash Flow | $49,570.00 | $247,850.00 | $495,700.00 | |||
| HOA Fees | $1,724.04 | $8,620.20 | $17,240.40 |