Property Info
- MLS O6419137
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1953
- Living Area (sqft) 1953
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7% | Annual Rent$27,000.00 | Property Taxes$5,725.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,725.08 | $28,625.40 | $57,250.80 | |||
| Net Cash Flow | $21,274.92 | $106,374.60 | $212,749.20 | |||
| HOA Fees | $3,500.04 | $17,500.20 | $35,000.40 |