Property Info
- MLS GC531082
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1872
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.4% | Annual Rent$27,600.00 | Property Taxes$5,643.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,643.03 | $28,215.15 | $56,430.30 | |||
| Net Cash Flow | $21,956.97 | $109,784.85 | $219,569.70 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |