Property Info
- MLS GC533830
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2478
- Living Area (sqft) 1760
- Foundation Slab
- Min Lease Slab
- HOA Fees $44.30
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.6% | Annual Rent$26,400.00 | Property Taxes$6,712.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,712.80 | $33,564.00 | $67,128.00 | |||
| Net Cash Flow | $19,687.20 | $98,436.00 | $196,872.00 | |||
| HOA Fees | $531.60 | $2,658.00 | $5,316.00 |