Property Info
- MLS G5095569
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3018
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.58
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield7.1% | Annual Rent$34,200.00 | Property Taxes$8,574.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $8,574.00 | $42,870.00 | $85,740.00 | |||
| Net Cash Flow | $25,626.00 | $128,130.00 | $256,260.00 | |||
| HOA Fees | $210.96 | $1,054.80 | $2,109.60 |