Property Info
- MLS O6406875
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2266
- Living Area (sqft) 1708
- Foundation Slab
- Min Lease Slab
- HOA Fees $564.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.9% | Annual Rent$33,000.00 | Property Taxes$5,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $5,592.00 | $27,960.00 | $55,920.00 | |||
| Net Cash Flow | $27,408.00 | $137,040.00 | $274,080.00 | |||
| HOA Fees | $6,768.00 | $33,840.00 | $67,680.00 |