Property Info
- MLS GC525498
- Unit No 3-108
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.1 | Gross Yield12.7% | Annual Rent$26,040.00 | Property Taxes$2,562.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,040.00 $2,170.00 / mo | $130,200.00 $2,170.00 / mo | $260,400.00 $2,170.00 / mo | |||
| Estimated Expenses | $2,562.11 | $12,810.55 | $25,621.10 | |||
| Net Cash Flow | $23,477.89 | $117,389.45 | $234,778.90 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |