Property Info
- MLS G5114019
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 3276
- Living Area (sqft) 3276
- Foundation Basement
- Min Lease Basement
- HOA Fees $16.67
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield3% | Annual Rent$24,000.00 | Property Taxes$4,257.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,257.00 | $21,285.00 | $42,570.00 | |||
| Net Cash Flow | $19,743.00 | $98,715.00 | $197,430.00 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |