Property Info
- MLS G5096977
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1707
- Foundation Slab
- Min Lease Slab
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.6% | Annual Rent$28,800.00 | Property Taxes$3,234.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,234.81 | $16,174.05 | $32,348.10 | |||
| Net Cash Flow | $25,565.19 | $127,825.95 | $255,651.90 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |