Property Info
- MLS GC531919
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1128
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.2% | Annual Rent$19,200.00 | Property Taxes$3,013.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,013.51 | $15,067.55 | $30,135.10 | |||
| Net Cash Flow | $16,186.49 | $80,932.45 | $161,864.90 |