Property Info
- MLS G5111118
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3929
- Living Area (sqft) 2744
- Foundation Slab
- Min Lease Slab
- HOA Fees $70.83
Interior Features
- Attic Ventilator
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.2% | Annual Rent$43,200.00 | Property Taxes$6,176.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $6,176.00 | $30,880.00 | $61,760.00 | |||
| Net Cash Flow | $37,024.00 | $185,120.00 | $370,240.00 | |||
| HOA Fees | $849.96 | $4,249.80 | $8,499.60 |