Property Info
- MLS GC528866
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1552
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield8.1% | Annual Rent$24,000.00 | Property Taxes$3,175.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,175.14 | $15,875.70 | $31,751.40 | |||
| Net Cash Flow | $20,824.86 | $104,124.30 | $208,248.60 | |||
| HOA Fees | $360.00 | $1,800.00 | $3,600.00 |
