Property Info
- MLS GC537407
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 5220
- Living Area (sqft) 3927
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.4% | Annual Rent$54,000.00 | Property Taxes$14,220.20 | 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 | $14,220.20 | $71,101.00 | $142,202.00 | |||
| Net Cash Flow | $39,779.80 | $198,899.00 | $397,798.00 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |