Property Info
- MLS GC532093
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 940
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield9.8% | Annual Rent$16,200.00 | Property Taxes$2,498.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,498.00 | $12,490.00 | $24,980.00 | |||
| Net Cash Flow | $13,702.00 | $68,510.00 | $137,020.00 | |||
| HOA Fees | $2,592.00 | $12,960.00 | $25,920.00 |