Property Info
- MLS GC520665
- Unit No 1907
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1088
- Foundation Slab
- Min Lease Slab
- HOA Fees $339.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield10.5% | Annual Rent$16,200.00 | Property Taxes$2,613.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,613.61 | $13,068.05 | $26,136.10 | |||
| Net Cash Flow | $13,586.39 | $67,931.95 | $135,863.90 | |||
| HOA Fees | $4,068.00 | $20,340.00 | $40,680.00 |