Property Info
- MLS GC522812
- Unit No 190
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1226
- Foundation Slab
- Min Lease Slab
- HOA Fees $419.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate7.8 | Gross Yield14.7% | Annual Rent$14,400.00 | Property Taxes$1,731.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,731.00 | $8,655.00 | $17,310.00 | |||
| Net Cash Flow | $12,669.00 | $63,345.00 | $126,690.00 | |||
| HOA Fees | $5,028.00 | $25,140.00 | $50,280.00 |