Property Info
- MLS GC534798
- Unit No 8
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1747
- Living Area (sqft) 1747
- Foundation Slab
- Min Lease Slab
- HOA Fees $145.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9.8% | Annual Rent$27,000.00 | Property Taxes$4,565.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,565.00 | $22,825.00 | $45,650.00 | |||
| Net Cash Flow | $22,435.00 | $112,175.00 | $224,350.00 | |||
| HOA Fees | $1,740.00 | $8,700.00 | $17,400.00 |