Property Info
- MLS G5110013
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2830
- Living Area (sqft) 2100
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Central Vaccum
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$4,184.16 | 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 | $4,184.16 | $20,920.80 | $41,841.60 | |||
| Net Cash Flow | $27,015.84 | $135,079.20 | $270,158.40 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |