Property Info
- MLS G5087048
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1964
- Foundation Slab
- Min Lease Slab
- HOA Fees $115.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.2% | Annual Rent$18,600.00 | Property Taxes$2,063.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,063.32 | $10,316.60 | $20,633.20 | |||
| Net Cash Flow | $16,536.68 | $82,683.40 | $165,366.80 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |