Property Info
- MLS GC523744
- Unit No 221
- 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
Cash Flow
| Cap Rate8.7 | Gross Yield14.9% | Annual Rent$15,600.00 | Property Taxes$1,478.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,478.00 | $7,390.00 | $14,780.00 | |||
| Net Cash Flow | $14,122.00 | $70,610.00 | $141,220.00 | |||
| HOA Fees | $5,028.00 | $25,140.00 | $50,280.00 |