Property Info
- MLS GC529950
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1485
- Foundation Slab
- Min Lease Slab
- HOA Fees $163.40
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.5% | Annual Rent$23,400.00 | Property Taxes$4,803.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,803.18 | $24,015.90 | $48,031.80 | |||
| Net Cash Flow | $18,596.82 | $92,984.10 | $185,968.20 | |||
| HOA Fees | $1,960.80 | $9,804.00 | $19,608.00 |