Property Info
- MLS GC542018
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2267
- Living Area (sqft) 1547
- Foundation Slab
- Min Lease Slab
- HOA Fees $35.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield9.5% | Annual Rent$29,400.00 | Property Taxes$7,736.99 | 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 | $7,736.99 | $38,684.95 | $77,369.90 | |||
| Net Cash Flow | $21,663.01 | $108,315.05 | $216,630.10 | |||
| HOA Fees | $420.00 | $2,100.00 | $4,200.00 |