Property Info
- MLS G5093990
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1580
- Foundation Slab
- Min Lease Slab
- HOA Fees $107.00
Interior Features
- Cathedral Ceiling(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield9% | Annual Rent$30,000.00 | Property Taxes$2,012.51 | 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 | $2,012.51 | $10,062.55 | $20,125.10 | |||
| Net Cash Flow | $27,987.49 | $139,937.45 | $279,874.90 | |||
| HOA Fees | $1,284.00 | $6,420.00 | $12,840.00 |