Property Info
- MLS GC538187
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3637
- Living Area (sqft) 2858
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $46.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$48,000.00 | Property Taxes$11,209.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $11,209.00 | $56,045.00 | $112,090.00 | |||
| Net Cash Flow | $36,791.00 | $183,955.00 | $367,910.00 | |||
| HOA Fees | $552.00 | $2,760.00 | $5,520.00 |