Property Info
- MLS G5090471
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1708
- Foundation Slab
- Min Lease Slab
- HOA Fees $117.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.1 | Gross Yield6.6% | Annual Rent$27,540.00 | Property Taxes$5,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $5,095.00 | $25,475.00 | $50,950.00 | |||
| Net Cash Flow | $22,445.00 | $112,225.00 | $224,450.00 | |||
| HOA Fees | $1,404.00 | $7,020.00 | $14,040.00 |