Property Info
- MLS GC526576
- Unit No 5-207
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $270.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate0.5 | Gross Yield3.8% | Annual Rent$7,500.00 | Property Taxes$3,319.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,500.00 $625.00 / mo | $37,500.00 $625.00 / mo | $75,000.00 $625.00 / mo | |||
| Estimated Expenses | $3,319.83 | $16,599.15 | $33,198.30 | |||
| Net Cash Flow | $4,180.17 | $20,900.85 | $41,801.70 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |