Property Info
- MLS GC525810
- Unit No 307
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1454
- Foundation Other
- Min Lease Other
- HOA Fees $421.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield10.4% | Annual Rent$18,720.00 | Property Taxes$1,683.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,720.00 $1,560.00 / mo | $93,600.00 $1,560.00 / mo | $187,200.00 $1,560.00 / mo | |||
| Estimated Expenses | $1,683.52 | $8,417.60 | $16,835.20 | |||
| Net Cash Flow | $17,036.48 | $85,182.40 | $170,364.80 | |||
| HOA Fees | $5,052.00 | $25,260.00 | $50,520.00 |