Property Info
- MLS G5110215
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3086
- Living Area (sqft) 2121
- Foundation Slab
- Min Lease Slab
- HOA Fees $112.65
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.8% | Annual Rent$30,000.00 | Property Taxes$6,328.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,328.04 | $31,640.20 | $63,280.40 | |||
| Net Cash Flow | $23,671.96 | $118,359.80 | $236,719.60 | |||
| HOA Fees | $1,351.80 | $6,759.00 | $13,518.00 |