Property Info
- MLS GC526490
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1680
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.8 | Gross Yield4.5% | Annual Rent$19,200.00 | Property Taxes$2,864.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,864.94 | $14,324.70 | $28,649.40 | |||
| Net Cash Flow | $16,335.06 | $81,675.30 | $163,350.60 |