Property Info
- MLS G5114392
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2012
- Living Area (sqft) 1812
- Foundation Slab
- Min Lease Slab
- HOA Fees $166.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.8 | Gross Yield12.2% | Annual Rent$26,400.00 | Property Taxes$5,302.00 | 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 | $5,302.00 | $26,510.00 | $53,020.00 | |||
| Net Cash Flow | $21,098.00 | $105,490.00 | $210,980.00 | |||
| HOA Fees | $1,992.00 | $9,960.00 | $19,920.00 |