Property Info
- MLS O6398787
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 3630
- Living Area (sqft) 2802
- Foundation Slab
- Min Lease Slab
- HOA Fees $391.59
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield5.5% | Annual Rent$54,000.00 | Property Taxes$13,622.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $13,622.00 | $68,110.00 | $136,220.00 | |||
| Net Cash Flow | $40,378.00 | $201,890.00 | $403,780.00 | |||
| HOA Fees | $4,699.08 | $23,495.40 | $46,990.80 |