Property Info
- MLS GC528212
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3001
- Foundation Slab
- Min Lease Slab
- HOA Fees $233.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Other
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.2 | Gross Yield3.4% | Annual Rent$20,340.00 | Property Taxes$4,820.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $4,820.00 | $24,100.00 | $48,200.00 | |||
| Net Cash Flow | $15,520.00 | $77,600.00 | $155,200.00 | |||
| HOA Fees | $2,799.96 | $13,999.80 | $27,999.60 |