Property Info
- MLS G5110593
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2007
- Living Area (sqft) 1444
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield7.2% | Annual Rent$23,400.00 | Property Taxes$5,475.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $5,475.62 | $27,378.10 | $54,756.20 | |||
| Net Cash Flow | $17,924.38 | $89,621.90 | $179,243.80 | |||
| HOA Fees | $980.04 | $4,900.20 | $9,800.40 |