Property Info
- MLS GC519727
- Unit No I73
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $311.11
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield13.9% | Annual Rent$11,100.00 | Property Taxes$1,448.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,100.00 $925.00 / mo | $55,500.00 $925.00 / mo | $111,000.00 $925.00 / mo | |||
| Estimated Expenses | $1,448.00 | $7,240.00 | $14,480.00 | |||
| Net Cash Flow | $9,652.00 | $48,260.00 | $96,520.00 | |||
| HOA Fees | $3,733.32 | $18,666.60 | $37,333.20 |