Property Info
- MLS GC526186
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1328
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.5 | Gross Yield6.9% | Annual Rent$18,000.00 | Property Taxes$4,690.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $4,690.37 | $23,451.85 | $46,903.70 | |||
| Net Cash Flow | $13,309.63 | $66,548.15 | $133,096.30 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |