Property Info
- MLS O6427159
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2761
- Living Area (sqft) 1849
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.08
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.3% | Annual Rent$26,400.00 | Property Taxes$6,059.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,059.62 | $30,298.10 | $60,596.20 | |||
| Net Cash Flow | $20,340.38 | $101,701.90 | $203,403.80 | |||
| HOA Fees | $144.96 | $724.80 | $1,449.60 |