Property Info
- MLS G5095440
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.00
Interior Features
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$25,800.00 | Property Taxes$3,722.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,722.25 | $18,611.25 | $37,222.50 | |||
| Net Cash Flow | $22,077.75 | $110,388.75 | $220,777.50 | |||
| HOA Fees | $984.00 | $4,920.00 | $9,840.00 |