Property Info
- MLS GC526345
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2556
- Foundation Slab
- Min Lease Slab
- HOA Fees $44.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$7,643.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,643.96 | $38,219.80 | $76,439.60 | |||
| Net Cash Flow | $22,356.04 | $111,780.20 | $223,560.40 | |||
| HOA Fees | $531.96 | $2,659.80 | $5,319.60 |