Property Info
- MLS GC531137
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1016
- Foundation Slab
- Min Lease -
- HOA Fees $155.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.2 | Gross Yield8% | Annual Rent$12,000.00 | Property Taxes$2,317.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,317.86 | $11,589.30 | $23,178.60 | |||
| Net Cash Flow | $9,682.14 | $48,410.70 | $96,821.40 | |||
| HOA Fees | $1,860.00 | $9,300.00 | $18,600.00 |
