Property Info
- MLS GC541136
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2395
- Living Area (sqft) 1723
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $37.50
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.6% | Annual Rent$27,600.00 | Property Taxes$6,367.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,367.48 | $31,837.40 | $63,674.80 | |||
| Net Cash Flow | $21,232.52 | $106,162.60 | $212,325.20 | |||
| HOA Fees | $450.00 | $2,250.00 | $4,500.00 |