Property Info
- MLS O6403258
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3093
- Living Area (sqft) 2226
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.5% | Annual Rent$36,000.00 | Property Taxes$9,604.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,604.00 | $48,020.00 | $96,040.00 | |||
| Net Cash Flow | $26,396.00 | $131,980.00 | $263,960.00 | |||
| HOA Fees | $2,379.96 | $11,899.80 | $23,799.60 |