Property Info
- MLS GC528455
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1778
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.92
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.9% | Annual Rent$39,540.00 | Property Taxes$10,903.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,540.00 $3,295.00 / mo | $197,700.00 $3,295.00 / mo | $395,400.00 $3,295.00 / mo | |||
| Estimated Expenses | $10,903.30 | $54,516.50 | $109,033.00 | |||
| Net Cash Flow | $28,636.70 | $143,183.50 | $286,367.00 | |||
| HOA Fees | $95.04 | $475.20 | $950.40 |