Property Info
- MLS G5114495
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1820
- Living Area (sqft) 1820
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $71.00
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.9 | Gross Yield7.8% | Annual Rent$25,200.00 | Property Taxes$5,296.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,296.18 | $26,480.90 | $52,961.80 | |||
| Net Cash Flow | $19,903.82 | $99,519.10 | $199,038.20 | |||
| HOA Fees | $852.00 | $4,260.00 | $8,520.00 |