Property Info
- MLS GC534348
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1478
- Living Area (sqft) 1478
- Foundation Slab
- Min Lease Slab
- HOA Fees $122.24
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate4.2 | Gross Yield6.5% | Annual Rent$14,220.00 | Property Taxes$3,579.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,220.00 $1,185.00 / mo | $71,100.00 $1,185.00 / mo | $142,200.00 $1,185.00 / mo | |||
| Estimated Expenses | $3,579.31 | $17,896.55 | $35,793.10 | |||
| Net Cash Flow | $10,640.69 | $53,203.45 | $106,406.90 | |||
| HOA Fees | $1,466.88 | $7,334.40 | $14,668.80 |