Property Info
- MLS GC539223
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2780
- Living Area (sqft) 2168
- Foundation Slab
- Min Lease Slab
- HOA Fees $44.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$27,000.00 | Property Taxes$7,347.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $7,347.00 | $36,735.00 | $73,470.00 | |||
| Net Cash Flow | $19,653.00 | $98,265.00 | $196,530.00 | |||
| HOA Fees | $531.96 | $2,659.80 | $5,319.60 |