Property Info
- MLS O6406068
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2439
- Living Area (sqft) 1830
- Foundation Slab
- Min Lease Slab
- HOA Fees $411.45
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.5% | Annual Rent$35,400.00 | Property Taxes$8,148.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $8,148.48 | $40,742.40 | $81,484.80 | |||
| Net Cash Flow | $27,251.52 | $136,257.60 | $272,515.20 | |||
| HOA Fees | $4,937.40 | $24,687.00 | $49,374.00 |