Property Info
- MLS G5107121
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3404
- Living Area (sqft) 2393
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield7.3% | Annual Rent$43,140.00 | Property Taxes$3,167.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,140.00 $3,595.00 / mo | $215,700.00 $3,595.00 / mo | $431,400.00 $3,595.00 / mo | |||
| Estimated Expenses | $3,167.95 | $15,839.75 | $31,679.50 | |||
| Net Cash Flow | $39,972.05 | $199,860.25 | $399,720.50 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |