Property Info
- MLS G5112115
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3094
- Living Area (sqft) 2614
- Foundation Block
- Min Lease Block
- HOA Fees $12.50
Interior Features
- Built-in Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield8.8% | Annual Rent$36,000.00 | Property Taxes$4,584.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,584.77 | $22,923.85 | $45,847.70 | |||
| Net Cash Flow | $31,415.23 | $157,076.15 | $314,152.30 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |