Property Info
- MLS G5089295
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1627
- Foundation Slab
- Min Lease -
- HOA Fees $80.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate9.1 | Gross Yield10.6% | Annual Rent$39,600.00 | Property Taxes$4,462.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $4,462.00 | $22,310.00 | $44,620.00 | |||
| Net Cash Flow | $35,138.00 | $175,690.00 | $351,380.00 | |||
| HOA Fees | $960.00 | $4,800.00 | $9,600.00 |