Property Info
- MLS G5113705
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3016
- Living Area (sqft) 1770
- Foundation Block
- Min Lease Block
- HOA Fees $104.17
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate6.9 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$4,583.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,583.56 | $22,917.80 | $45,835.60 | |||
| Net Cash Flow | $25,416.44 | $127,082.20 | $254,164.40 | |||
| HOA Fees | $1,250.04 | $6,250.20 | $12,500.40 |