Property Info
- MLS O6414466
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1741
- Living Area (sqft) 1741
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.00
Interior Features
- Attic Ventilator
- Cathedral Ceiling(s)
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield9.1% | Annual Rent$25,140.00 | Property Taxes$3,394.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $3,394.00 | $16,970.00 | $33,940.00 | |||
| Net Cash Flow | $21,746.00 | $108,730.00 | $217,460.00 | |||
| HOA Fees | $2,676.00 | $13,380.00 | $26,760.00 |