Property Info
- MLS GC518055
- Unit No #1114
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 950
- Foundation Slab
- Min Lease Slab
- HOA Fees $292.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.4% | Annual Rent$15,540.00 | Property Taxes$2,685.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,540.00 $1,295.00 / mo | $77,700.00 $1,295.00 / mo | $155,400.00 $1,295.00 / mo | |||
| Estimated Expenses | $2,685.00 | $13,425.00 | $26,850.00 | |||
| Net Cash Flow | $12,855.00 | $64,275.00 | $128,550.00 | |||
| HOA Fees | $3,504.00 | $17,520.00 | $35,040.00 |