Property Info
- MLS G5093167
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1419
- Foundation Slab
- Min Lease -
- HOA Fees $195.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.1% | Annual Rent$28,200.00 | Property Taxes$8,170.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $8,170.68 | $40,853.40 | $81,706.80 | |||
| Net Cash Flow | $20,029.32 | $100,146.60 | $200,293.20 | |||
| HOA Fees | $2,340.00 | $11,700.00 | $23,400.00 |