Property Info
- MLS O6391414
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2751
- Living Area (sqft) 2133
- Foundation Slab
- Min Lease Slab
- HOA Fees $65.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$39,000.00 | Property Taxes$6,595.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $6,595.00 | $32,975.00 | $65,950.00 | |||
| Net Cash Flow | $32,405.00 | $162,025.00 | $324,050.00 | |||
| HOA Fees | $783.96 | $3,919.80 | $7,839.60 |