Property Info
- MLS GC523952
- Unit No 217
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 760
- Foundation Slab
- Min Lease Slab
- HOA Fees $223.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield10.8% | Annual Rent$12,360.00 | Property Taxes$1,931.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,360.00 $1,030.00 / mo | $61,800.00 $1,030.00 / mo | $123,600.00 $1,030.00 / mo | |||
| Estimated Expenses | $1,931.00 | $9,655.00 | $19,310.00 | |||
| Net Cash Flow | $10,429.00 | $52,145.00 | $104,290.00 | |||
| HOA Fees | $2,676.00 | $13,380.00 | $26,760.00 |