Property Info
- MLS GC537776
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1760
- Living Area (sqft) 1760
- Foundation Basement
- Min Lease Basement
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$21,600.00 | Property Taxes$3,644.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,644.97 | $18,224.85 | $36,449.70 | |||
| Net Cash Flow | $17,955.03 | $89,775.15 | $179,550.30 |