Property Info
- MLS GC539819
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3214
- Living Area (sqft) 2264
- Foundation Slab
- Min Lease -
- HOA Fees $150.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield6.5% | Annual Rent$40,800.00 | Property Taxes$11,405.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $11,405.00 | $57,025.00 | $114,050.00 | |||
| Net Cash Flow | $29,395.00 | $146,975.00 | $293,950.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |