Property Info
- MLS G5113287
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2060
- Living Area (sqft) 1520
- Foundation Slab
- Min Lease Slab
- HOA Fees $92.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7% | Annual Rent$26,400.00 | Property Taxes$4,874.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,874.00 | $24,370.00 | $48,740.00 | |||
| Net Cash Flow | $21,526.00 | $107,630.00 | $215,260.00 | |||
| HOA Fees | $1,104.00 | $5,520.00 | $11,040.00 |