Property Info
- MLS GC538468
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1588
- Living Area (sqft) 1588
- Foundation Slab
- Min Lease Slab
- HOA Fees $292.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$4,555.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,555.57 | $22,777.85 | $45,555.70 | |||
| Net Cash Flow | $19,444.43 | $97,222.15 | $194,444.30 | |||
| HOA Fees | $3,504.00 | $17,520.00 | $35,040.00 |