Property Info
- MLS GC526607
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1859
- Foundation Slab
- Min Lease Slab
- HOA Fees $403.54
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate3.6 | Gross Yield6.2% | Annual Rent$24,600.00 | Property Taxes$5,699.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,699.00 | $28,495.00 | $56,990.00 | |||
| Net Cash Flow | $18,901.00 | $94,505.00 | $189,010.00 | |||
| HOA Fees | $4,842.48 | $24,212.40 | $48,424.80 |