Property Info
- MLS GC524625
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1240
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield4.8% | Annual Rent$25,200.00 | Property Taxes$4,847.52 | 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 | $4,847.52 | $24,237.60 | $48,475.20 | |||
| Net Cash Flow | $20,352.48 | $101,762.40 | $203,524.80 |