Property Info
- MLS O6392944
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2402
- Living Area (sqft) 1915
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.2% | Annual Rent$28,740.00 | Property Taxes$6,377.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $6,377.00 | $31,885.00 | $63,770.00 | |||
| Net Cash Flow | $22,363.00 | $111,815.00 | $223,630.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |