Property Info
- MLS O6418423
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2116
- Living Area (sqft) 1569
- Foundation Slab
- Min Lease Slab
- HOA Fees $331.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$33,600.00 | Property Taxes$5,982.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,982.84 | $29,914.20 | $59,828.40 | |||
| Net Cash Flow | $27,617.16 | $138,085.80 | $276,171.60 | |||
| HOA Fees | $3,980.04 | $19,900.20 | $39,800.40 |