Property Info
- MLS O6405751
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2940
- Living Area (sqft) 2244
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7% | Annual Rent$29,700.00 | Property Taxes$5,982.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,700.00 $2,475.00 / mo | $148,500.00 $2,475.00 / mo | $297,000.00 $2,475.00 / mo | |||
| Estimated Expenses | $5,982.00 | $29,910.00 | $59,820.00 | |||
| Net Cash Flow | $23,718.00 | $118,590.00 | $237,180.00 | |||
| HOA Fees | $936.00 | $4,680.00 | $9,360.00 |