Property Info
- MLS GC536910
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1478
- Living Area (sqft) 1478
- Foundation Slab
- Min Lease -
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.7% | Annual Rent$18,000.00 | Property Taxes$4,786.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $4,786.49 | $23,932.45 | $47,864.90 | |||
| Net Cash Flow | $13,213.51 | $66,067.55 | $132,135.10 |