Property Info
- MLS C7524644
- Unit No G103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 859
- Living Area (sqft) 859
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate13.0 | Gross Yield16.7% | Annual Rent$27,600.00 | Property Taxes$2,732.56 | 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 | $2,732.56 | $13,662.80 | $27,325.60 | |||
| Net Cash Flow | $24,867.44 | $124,337.20 | $248,674.40 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |