Property Info
- MLS GC524166
- Unit No M-249
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate-0.6 | Gross Yield2.9% | Annual Rent$5,760.00 | Property Taxes$3,289.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $5,760.00 $480.00 / mo | $28,800.00 $480.00 / mo | $57,600.00 $480.00 / mo | |||
| Estimated Expenses | $3,289.63 | $16,448.15 | $32,896.30 | |||
| Net Cash Flow | $2,470.37 | $12,351.85 | $24,703.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |