Property Info
- MLS GC525068
- Unit No 114
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 860
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.4 | Gross Yield5.6% | Annual Rent$22,200.00 | Property Taxes$5,671.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,671.00 | $28,355.00 | $56,710.00 | |||
| Net Cash Flow | $16,529.00 | $82,645.00 | $165,290.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |