Property Info
- MLS GC540185
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1425
- Living Area (sqft) 1407
- Foundation Slab
- Min Lease Slab
- HOA Fees $131.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.8 | Gross Yield9.8% | Annual Rent$23,400.00 | Property Taxes$3,223.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,223.00 | $16,115.00 | $32,230.00 | |||
| Net Cash Flow | $20,177.00 | $100,885.00 | $201,770.00 | |||
| HOA Fees | $1,572.00 | $7,860.00 | $15,720.00 |