Property Info
- MLS GC539194
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2300
- Living Area (sqft) 1652
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield8.1% | Annual Rent$28,800.00 | Property Taxes$7,029.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,029.92 | $35,149.60 | $70,299.20 | |||
| Net Cash Flow | $21,770.08 | $108,850.40 | $217,700.80 |