Property Info
- MLS G5112741
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 6889
- Living Area (sqft) 3297
- Foundation Block
- Min Lease Block
- HOA Fees $123.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate4.5 | Gross Yield6% | Annual Rent$31,140.00 | Property Taxes$6,578.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,140.00 $2,595.00 / mo | $155,700.00 $2,595.00 / mo | $311,400.00 $2,595.00 / mo | |||
| Estimated Expenses | $6,578.38 | $32,891.90 | $65,783.80 | |||
| Net Cash Flow | $24,561.62 | $122,808.10 | $245,616.20 | |||
| HOA Fees | $1,476.00 | $7,380.00 | $14,760.00 |