Property Info
- MLS GC537034
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2301
- Living Area (sqft) 1768
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.8 | Gross Yield9.4% | Annual Rent$42,000.00 | Property Taxes$6,646.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $6,646.11 | $33,230.55 | $66,461.10 | |||
| Net Cash Flow | $35,353.89 | $176,769.45 | $353,538.90 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |