Property Info
- MLS GC541317
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2722
- Living Area (sqft) 1856
- Foundation Slab
- Min Lease Slab
- HOA Fees $94.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.8% | Annual Rent$29,400.00 | Property Taxes$7,045.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $7,045.00 | $35,225.00 | $70,450.00 | |||
| Net Cash Flow | $22,355.00 | $111,775.00 | $223,550.00 | |||
| HOA Fees | $1,128.00 | $5,640.00 | $11,280.00 |