Property Info
- MLS G5099863
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2842
- Foundation Block
- Min Lease Block
- HOA Fees $347.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.1 | Gross Yield6.1% | Annual Rent$37,800.00 | Property Taxes$8,448.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $8,448.06 | $42,240.30 | $84,480.60 | |||
| Net Cash Flow | $29,351.94 | $146,759.70 | $293,519.40 | |||
| HOA Fees | $4,164.00 | $20,820.00 | $41,640.00 |