Property Info
- MLS GC537092
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1876
- Living Area (sqft) 1584
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.00
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate5.6 | Gross Yield7.9% | Annual Rent$22,800.00 | Property Taxes$3,129.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,129.00 | $15,645.00 | $31,290.00 | |||
| Net Cash Flow | $19,671.00 | $98,355.00 | $196,710.00 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |