Property Info
- MLS GC540744
- Unit No 2
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3418
- Living Area (sqft) 2348
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.4% | Annual Rent$31,500.00 | Property Taxes$6,864.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,500.00 $2,625.00 / mo | $157,500.00 $2,625.00 / mo | $315,000.00 $2,625.00 / mo | |||
| Estimated Expenses | $6,864.00 | $34,320.00 | $68,640.00 | |||
| Net Cash Flow | $24,636.00 | $123,180.00 | $246,360.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |