Property Info
- MLS G5102560
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3367
- Living Area (sqft) 2857
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield7.9% | Annual Rent$27,588.00 | Property Taxes$3,987.26 | 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 | $3,987.26 | $19,936.30 | $39,872.60 | |||
| Net Cash Flow | $23,600.74 | $118,003.70 | $236,007.40 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |