Property Info
- MLS GC526412
- Unit No D-2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 962
- Living Area (sqft) 962
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.08
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield10.4% | Annual Rent$16,500.00 | Property Taxes$2,548.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,548.48 | $12,742.40 | $25,484.80 | |||
| Net Cash Flow | $13,951.52 | $69,757.60 | $139,515.20 | |||
| HOA Fees | $3,948.96 | $19,744.80 | $39,489.60 |