Property Info
- MLS O6399559
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2878
- Living Area (sqft) 2078
- Foundation Slab
- Min Lease Slab
- HOA Fees $251.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield6.2% | Annual Rent$34,800.00 | Property Taxes$7,884.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,884.54 | $39,422.70 | $78,845.40 | |||
| Net Cash Flow | $26,915.46 | $134,577.30 | $269,154.60 | |||
| HOA Fees | $3,012.00 | $15,060.00 | $30,120.00 |