Property Info
- MLS O6421310
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3067
- Living Area (sqft) 2081
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $527.53
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield7.2% | Annual Rent$37,200.00 | Property Taxes$9,800.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $9,800.00 | $49,000.00 | $98,000.00 | |||
| Net Cash Flow | $27,400.00 | $137,000.00 | $274,000.00 | |||
| HOA Fees | $6,330.36 | $31,651.80 | $63,303.60 |