Property Info
- MLS GC523981
- Unit No T4028
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $289.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$2,149.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,149.86 | $10,749.30 | $21,498.60 | |||
| Net Cash Flow | $12,850.14 | $64,250.70 | $128,501.40 | |||
| HOA Fees | $3,468.00 | $17,340.00 | $34,680.00 |