Property Info
- MLS G5113992
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2851
- Living Area (sqft) 2247
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $38.02
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$28,740.00 | Property Taxes$4,513.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $4,513.33 | $22,566.65 | $45,133.30 | |||
| Net Cash Flow | $24,226.67 | $121,133.35 | $242,266.70 | |||
| HOA Fees | $456.24 | $2,281.20 | $4,562.40 |