Property Info
- MLS G5087949
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1393
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.83
Interior Features
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$945.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $945.00 | $4,725.00 | $9,450.00 | |||
| Net Cash Flow | $23,055.00 | $115,275.00 | $230,550.00 | |||
| HOA Fees | $129.96 | $649.80 | $1,299.60 |