Property Info
- MLS O6403681
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2850
- Living Area (sqft) 1945
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $178.54
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield6.3% | Annual Rent$34,800.00 | Property Taxes$8,870.00 | 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 | $8,870.00 | $44,350.00 | $88,700.00 | |||
| Net Cash Flow | $25,930.00 | $129,650.00 | $259,300.00 | |||
| HOA Fees | $2,142.48 | $10,712.40 | $21,424.80 |