Property Info
- MLS G5108788
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2614
- Living Area (sqft) 2084
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$4,277.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,277.17 | $21,385.85 | $42,771.70 | |||
| Net Cash Flow | $24,522.83 | $122,614.15 | $245,228.30 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |