Property Info
- MLS G5103068
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2845
- Living Area (sqft) 1868
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield4.6% | Annual Rent$42,312.00 | Property Taxes$5,344.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,312.00 $3,526.00 / mo | $211,560.00 $3,526.00 / mo | $423,120.00 $3,526.00 / mo | |||
| Estimated Expenses | $5,344.74 | $26,723.70 | $53,447.40 | |||
| Net Cash Flow | $36,967.26 | $184,836.30 | $369,672.60 |