Property Info
- MLS G5096419
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- 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 Rate6.2 | Gross Yield8.6% | Annual Rent$30,480.00 | Property Taxes$6,855.48 | 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 | $6,855.48 | $34,277.40 | $68,554.80 | |||
| Net Cash Flow | $23,624.52 | $118,122.60 | $236,245.20 | |||
| HOA Fees | $1,704.00 | $8,520.00 | $17,040.00 |