Property Info
- MLS G5096419
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2560
- Living Area (sqft) 1844
- Foundation Slab
- Min Lease Slab
- HOA Fees $142.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
Cap Rate7.8 | Gross Yield9.5% | Annual Rent$30,480.00 | Property Taxes$3,962.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $30,480.00 $2,540.00 / mo | $152,400.00 $2,540.00 / mo | $304,800.00 $2,540.00 / mo | |||
Estimated Expenses | $3,962.00 | $19,810.00 | $39,620.00 | |||
Net Cash Flow | $26,518.00 | $132,590.00 | $265,180.00 | |||
HOA Fees | $1,704.00 | $8,520.00 | $17,040.00 |