Property Info
- MLS O6420386
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3313
- Living Area (sqft) 2258
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield4.7% | Annual Rent$42,000.00 | Property Taxes$10,084.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $10,084.00 | $50,420.00 | $100,840.00 | |||
| Net Cash Flow | $31,916.00 | $159,580.00 | $319,160.00 | |||
| HOA Fees | $723.96 | $3,619.80 | $7,239.60 |