Property Info
- MLS GC522759
- Unit No 908
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1168
- Foundation Slab
- Min Lease Slab
- HOA Fees $411.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield10.6% | Annual Rent$16,200.00 | Property Taxes$2,702.96 | 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 | $2,702.96 | $13,514.80 | $27,029.60 | |||
| Net Cash Flow | $13,497.04 | $67,485.20 | $134,970.40 | |||
| HOA Fees | $4,932.00 | $24,660.00 | $49,320.00 |