Property Info
- MLS G5096323
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1811
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$26,640.00 | Property Taxes$2,745.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,640.00 $2,220.00 / mo | $133,200.00 $2,220.00 / mo | $266,400.00 $2,220.00 / mo | |||
| Estimated Expenses | $2,745.41 | $13,727.05 | $27,454.10 | |||
| Net Cash Flow | $23,894.59 | $119,472.95 | $238,945.90 | |||
| HOA Fees | $2,580.00 | $12,900.00 | $25,800.00 |