Property Info
- MLS O6415223
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2498
- Living Area (sqft) 1878
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$35,400.00 | Property Taxes$6,205.00 | 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 | $6,205.00 | $31,025.00 | $62,050.00 | |||
| Net Cash Flow | $29,195.00 | $145,975.00 | $291,950.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |