Property Info
- MLS G5100879
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3486
- Living Area (sqft) 2484
- Foundation Slab
- Min Lease Slab
- HOA Fees $202.67
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield5.9% | Annual Rent$50,400.00 | Property Taxes$10,998.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $10,998.00 | $54,990.00 | $109,980.00 | |||
| Net Cash Flow | $39,402.00 | $197,010.00 | $394,020.00 | |||
| HOA Fees | $2,432.04 | $12,160.20 | $24,320.40 |