Property Info
- MLS G5112273
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2054
- Living Area (sqft) 1495
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8.9% | Annual Rent$20,400.00 | Property Taxes$3,017.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,017.98 | $15,089.90 | $30,179.80 | |||
| Net Cash Flow | $17,382.02 | $86,910.10 | $173,820.20 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |