Property Info
- MLS O6425952
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3577
- Living Area (sqft) 2720
- Foundation Slab
- Min Lease Slab
- HOA Fees $111.45
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Solid Surface Counters
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield5.5% | Annual Rent$39,600.00 | Property Taxes$8,415.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $8,415.00 | $42,075.00 | $84,150.00 | |||
| Net Cash Flow | $31,185.00 | $155,925.00 | $311,850.00 | |||
| HOA Fees | $1,337.40 | $6,687.00 | $13,374.00 |