Property Info
- MLS G5112960
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2152
- Living Area (sqft) 1548
- Foundation Slab
- Min Lease Slab
- HOA Fees $258.33
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
Cash Flow
| Cap Rate4.3 | Gross Yield6.4% | Annual Rent$20,388.00 | Property Taxes$3,600.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,388.00 $1,699.00 / mo | $101,940.00 $1,699.00 / mo | $203,880.00 $1,699.00 / mo | |||
| Estimated Expenses | $3,600.67 | $18,003.35 | $36,006.70 | |||
| Net Cash Flow | $16,787.33 | $83,936.65 | $167,873.30 | |||
| HOA Fees | $3,099.96 | $15,499.80 | $30,999.60 |