Property Info
- MLS GC528847
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1659
- Foundation Slab
- Min Lease Slab
- HOA Fees $41.67
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.2% | Annual Rent$26,400.00 | Property Taxes$6,712.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,712.16 | $33,560.80 | $67,121.60 | |||
| Net Cash Flow | $19,687.84 | $98,439.20 | $196,878.40 | |||
| HOA Fees | $500.04 | $2,500.20 | $5,000.40 |