Property Info
- MLS GC535787
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1016
- Living Area (sqft) 1016
- Foundation Slab
- Min Lease Slab
- HOA Fees $155.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield11.5% | Annual Rent$16,260.00 | Property Taxes$2,625.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,260.00 $1,355.00 / mo | $81,300.00 $1,355.00 / mo | $162,600.00 $1,355.00 / mo | |||
| Estimated Expenses | $2,625.54 | $13,127.70 | $26,255.40 | |||
| Net Cash Flow | $13,634.46 | $68,172.30 | $136,344.60 | |||
| HOA Fees | $1,860.00 | $9,300.00 | $18,600.00 |