Property Info
- MLS GC534186
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2806
- Living Area (sqft) 2266
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield9% | Annual Rent$36,000.00 | Property Taxes$5,203.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,203.55 | $26,017.75 | $52,035.50 | |||
| Net Cash Flow | $30,796.45 | $153,982.25 | $307,964.50 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |