Property Info
- MLS GC531182
- 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)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield7.3% | Annual Rent$10,620.00 | Property Taxes$2,300.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,620.00 $885.00 / mo | $53,100.00 $885.00 / mo | $106,200.00 $885.00 / mo | |||
| Estimated Expenses | $2,300.03 | $11,500.15 | $23,000.30 | |||
| Net Cash Flow | $8,319.97 | $41,599.85 | $83,199.70 | |||
| HOA Fees | $1,860.00 | $9,300.00 | $18,600.00 |