Property Info
- MLS G5111058
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3008
- Living Area (sqft) 2291
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.67
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.9 | Gross Yield3.9% | Annual Rent$14,820.00 | Property Taxes$5,549.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,820.00 $1,235.00 / mo | $74,100.00 $1,235.00 / mo | $148,200.00 $1,235.00 / mo | |||
| Estimated Expenses | $5,549.83 | $27,749.15 | $55,498.30 | |||
| Net Cash Flow | $9,270.17 | $46,350.85 | $92,701.70 | |||
| HOA Fees | $1,808.04 | $9,040.20 | $18,080.40 |