Property Info
- MLS GC526192
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $750.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.0 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$4,103.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,103.00 | $20,515.00 | $41,030.00 | |||
| Net Cash Flow | $22,297.00 | $111,485.00 | $222,970.00 | |||
| HOA Fees | $9,000.00 | $45,000.00 | $90,000.00 |