Property Info
- MLS GC541982
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1313
- Living Area (sqft) 1145
- Foundation Crawlspace
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.4% | Annual Rent$21,900.00 | Property Taxes$3,867.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,867.00 | $19,335.00 | $38,670.00 | |||
| Net Cash Flow | $18,033.00 | $90,165.00 | $180,330.00 |