Property Info
- MLS GC532011
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1795
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.0 | Gross Yield7.6% | Annual Rent$30,000.00 | Property Taxes$6,165.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,165.01 | $30,825.05 | $61,650.10 | |||
| Net Cash Flow | $23,834.99 | $119,174.95 | $238,349.90 |