Property Info
- MLS G5098060
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1418
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.8% | Annual Rent$18,600.00 | Property Taxes$2,256.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,256.77 | $11,283.85 | $22,567.70 | |||
| Net Cash Flow | $16,343.23 | $81,716.15 | $163,432.30 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |