Property Info
- MLS GC537717
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1145
- Living Area (sqft) 1145
- Foundation Slab
- Min Lease Slab
- HOA Fees $377.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield9.4% | Annual Rent$15,000.00 | Property Taxes$2,992.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,992.62 | $14,963.10 | $29,926.20 | |||
| Net Cash Flow | $12,007.38 | $60,036.90 | $120,073.80 | |||
| HOA Fees | $4,524.00 | $22,620.00 | $45,240.00 |