Property Info
- MLS GC527546
- Unit No K3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Slab
- Min Lease Slab
- HOA Fees $207.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield9.2% | Annual Rent$15,000.00 | Property Taxes$2,118.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,118.04 | $10,590.20 | $21,180.40 | |||
| Net Cash Flow | $12,881.96 | $64,409.80 | $128,819.60 | |||
| HOA Fees | $2,484.00 | $12,420.00 | $24,840.00 |