Property Info
- MLS GC522704
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1965
- Foundation Slab
- Min Lease Slab
- HOA Fees $115.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Sp
Cash Flow
| Cap Rate4.8 | Gross Yield6.6% | Annual Rent$31,200.00 | Property Taxes$7,243.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $7,243.00 | $36,215.00 | $72,430.00 | |||
| Net Cash Flow | $23,957.00 | $119,785.00 | $239,570.00 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |