Property Info
- MLS G5096001
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1463
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate5.4 | Gross Yield7.1% | Annual Rent$21,300.00 | Property Taxes$4,706.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $4,706.00 | $23,530.00 | $47,060.00 | |||
| Net Cash Flow | $16,594.00 | $82,970.00 | $165,940.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |