Property Info
- MLS G5073470
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2761
- Foundation Slab
- Min Lease Slab
- HOA Fees $48.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$28,800.00 | Property Taxes$5,202.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,202.00 | $26,010.00 | $52,020.00 | |||
| Net Cash Flow | $23,598.00 | $117,990.00 | $235,980.00 | |||
| HOA Fees | $576.00 | $2,880.00 | $5,760.00 |