Property Info
- MLS GC537177
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3700
- Living Area (sqft) 2427
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8.2% | Annual Rent$54,000.00 | Property Taxes$14,819.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $14,819.00 | $74,095.00 | $148,190.00 | |||
| Net Cash Flow | $39,181.00 | $195,905.00 | $391,810.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |