Property Info
- MLS G5105822
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2740
- Living Area (sqft) 2021
- Foundation Slab
- Min Lease Slab
Interior Features
- Coffered Ceiling(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate28.1 | Gross Yield29.1% | Annual Rent$204,000.00 | Property Taxes$7,333.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $204,000.00 $17,000.00 / mo | $1,020,000.00 $17,000.00 / mo | $2,040,000.00 $17,000.00 / mo | |||
| Estimated Expenses | $7,333.64 | $36,668.20 | $73,336.40 | |||
| Net Cash Flow | $196,666.36 | $983,331.80 | $1,966,663.60 |