Property Info
- MLS GC537023
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 2328
- Living Area (sqft) 1981
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.4% | Annual Rent$38,340.00 | Property Taxes$7,212.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,340.00 $3,195.00 / mo | $191,700.00 $3,195.00 / mo | $383,400.00 $3,195.00 / mo | |||
| Estimated Expenses | $7,212.00 | $36,060.00 | $72,120.00 | |||
| Net Cash Flow | $31,128.00 | $155,640.00 | $311,280.00 |