Property Info
- MLS GC537568
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2844
- Living Area (sqft) 2342
- Foundation Slab
- Min Lease Slab
- HOA Fees $73.00
Interior Features
- Ceiling Fans(s)
- Chair Rail
Cash Flow
| Cap Rate5.9 | Gross Yield8.3% | Annual Rent$34,800.00 | Property Taxes$9,119.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $9,119.03 | $45,595.15 | $91,190.30 | |||
| Net Cash Flow | $25,680.97 | $128,404.85 | $256,809.70 | |||
| HOA Fees | $876.00 | $4,380.00 | $8,760.00 |