Property Info
- MLS GC539595
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1230
- Living Area (sqft) 1030
- Foundation Slab
- Min Lease -
- HOA Fees $407.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9.9% | Annual Rent$22,200.00 | Property Taxes$4,152.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,152.00 | $20,760.00 | $41,520.00 | |||
| Net Cash Flow | $18,048.00 | $90,240.00 | $180,480.00 | |||
| HOA Fees | $4,884.00 | $24,420.00 | $48,840.00 |