Property Info
- MLS G5108810
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3700
- Living Area (sqft) 2094
- Foundation Slab
- Min Lease Slab
- HOA Fees $278.00
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield8.1% | Annual Rent$31,200.00 | Property Taxes$4,097.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,097.93 | $20,489.65 | $40,979.30 | |||
| Net Cash Flow | $27,102.07 | $135,510.35 | $271,020.70 | |||
| HOA Fees | $3,336.00 | $16,680.00 | $33,360.00 |