Property Info
- MLS GC539371
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2875
- Living Area (sqft) 2275
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.8 | Gross Yield9.6% | Annual Rent$54,000.00 | Property Taxes$9,912.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $9,912.00 | $49,560.00 | $99,120.00 | |||
| Net Cash Flow | $44,088.00 | $220,440.00 | $440,880.00 |