Property Info
- MLS GC525818
- Unit No K242
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Other
Cash Flow
| Cap Rate-0.4 | Gross Yield3% | Annual Rent$6,000.00 | Property Taxes$3,289.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,000.00 $500.00 / mo | $30,000.00 $500.00 / mo | $60,000.00 $500.00 / mo | |||
| Estimated Expenses | $3,289.63 | $16,448.15 | $32,896.30 | |||
| Net Cash Flow | $2,710.37 | $13,551.85 | $27,103.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |