Property Info
- MLS G5108783
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1675
- Living Area (sqft) 1688
- Foundation Block
- Min Lease Block
- HOA Fees $150.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield10% | Annual Rent$24,600.00 | Property Taxes$5,124.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,124.00 | $25,620.00 | $51,240.00 | |||
| Net Cash Flow | $19,476.00 | $97,380.00 | $194,760.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |