Property Info
- MLS O6412049
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2281
- Living Area (sqft) 1681
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield7.2% | Annual Rent$25,200.00 | Property Taxes$8,029.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $8,029.00 | $40,145.00 | $80,290.00 | |||
| Net Cash Flow | $17,171.00 | $85,855.00 | $171,710.00 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |