Property Info
- MLS GC534279
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1162
- Living Area (sqft) 1016
- Foundation Slab
- Min Lease Slab
- HOA Fees $148.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield10% | Annual Rent$15,900.00 | Property Taxes$2,293.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,293.64 | $11,468.20 | $22,936.40 | |||
| Net Cash Flow | $13,606.36 | $68,031.80 | $136,063.60 | |||
| HOA Fees | $1,776.00 | $8,880.00 | $17,760.00 |