Property Info
- MLS G5091823
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2172
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.83
Interior Features
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$4,277.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,277.91 | $21,389.55 | $42,779.10 | |||
| Net Cash Flow | $23,322.09 | $116,610.45 | $233,220.90 | |||
| HOA Fees | $309.96 | $1,549.80 | $3,099.60 |