Property Info
- MLS GC538288
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1347
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$15,000.00 | Property Taxes$2,904.79 | 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 | $2,904.79 | $14,523.95 | $29,047.90 | |||
| Net Cash Flow | $12,095.21 | $60,476.05 | $120,952.10 |