Property Info
- MLS GC534270
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1226
- Living Area (sqft) 1146
- Foundation Crawlspace
- Min Lease -
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate8.1 | Gross Yield8.5% | Annual Rent$10,200.00 | Property Taxes$474.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $474.43 | $2,372.15 | $4,744.30 | |||
| Net Cash Flow | $9,725.57 | $48,627.85 | $97,255.70 |