Property Info
- MLS G5088196
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1188
- Foundation Slab
- Min Lease Slab
- HOA Fees $195.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9.3% | Annual Rent$30,000.00 | Property Taxes$3,263.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,263.93 | $16,319.65 | $32,639.30 | |||
| Net Cash Flow | $26,736.07 | $133,680.35 | $267,360.70 | |||
| HOA Fees | $2,340.00 | $11,700.00 | $23,400.00 |