Property Info
- MLS GC524156
- Unit No Z249
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1226
- Foundation Slab
- Min Lease Slab
- HOA Fees $419.14
Interior Features
- Other
Cash Flow
| Cap Rate7.0 | Gross Yield13.3% | Annual Rent$14,400.00 | Property Taxes$1,802.73 | 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 | $1,802.73 | $9,013.65 | $18,027.30 | |||
| Net Cash Flow | $12,597.27 | $62,986.35 | $125,972.70 | |||
| HOA Fees | $5,029.68 | $25,148.40 | $50,296.80 |