Property Info
- MLS O6395579
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3743
- Living Area (sqft) 1901
- Foundation Slab
- Min Lease Slab
- HOA Fees $330.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield7.7% | Annual Rent$30,600.00 | Property Taxes$6,180.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $6,180.00 | $30,900.00 | $61,800.00 | |||
| Net Cash Flow | $24,420.00 | $122,100.00 | $244,200.00 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |