Property Info
- MLS G5105287
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 3344
- Living Area (sqft) 2209
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.04
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield5.6% | Annual Rent$27,000.00 | Property Taxes$6,571.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $6,571.55 | $32,857.75 | $65,715.50 | |||
| Net Cash Flow | $20,428.45 | $102,142.25 | $204,284.50 | |||
| HOA Fees | $5,256.48 | $26,282.40 | $52,564.80 |