Property Info
- MLS G5099518
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2207
- Foundation Other
- Min Lease Other
- HOA Fees $45.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$27,588.00 | Property Taxes$4,607.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,588.00 $2,299.00 / mo | $137,940.00 $2,299.00 / mo | $275,880.00 $2,299.00 / mo | |||
| Estimated Expenses | $4,607.37 | $23,036.85 | $46,073.70 | |||
| Net Cash Flow | $22,980.63 | $114,903.15 | $229,806.30 | |||
| HOA Fees | $540.00 | $2,700.00 | $5,400.00 |