Property Info
- MLS GC541334
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2687
- Living Area (sqft) 2077
- Foundation Slab
- Min Lease Slab
- HOA Fees $243.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield8.2% | Annual Rent$36,000.00 | Property Taxes$5,786.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,786.00 | $28,930.00 | $57,860.00 | |||
| Net Cash Flow | $30,214.00 | $151,070.00 | $302,140.00 | |||
| HOA Fees | $2,919.96 | $14,599.80 | $29,199.60 |