Property Info
- MLS GC540712
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1786
- Living Area (sqft) 1262
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.50
Interior Features
- Ceiling Fans(s)
- High Ceilings
- L Dining
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$21,600.00 | Property Taxes$4,121.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,121.74 | $20,608.70 | $41,217.40 | |||
| Net Cash Flow | $17,478.26 | $87,391.30 | $174,782.60 | |||
| HOA Fees | $210.00 | $1,050.00 | $2,100.00 |