Property Info
- MLS G5103968
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2400
- Living Area (sqft) 1766
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.83
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield7.9% | Annual Rent$26,400.00 | Property Taxes$4,089.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,089.84 | $20,449.20 | $40,898.40 | |||
| Net Cash Flow | $22,310.16 | $111,550.80 | $223,101.60 | |||
| HOA Fees | $189.96 | $949.80 | $1,899.60 |