Property Info
- MLS GC527608
- Unit No 1905
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1176
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.8 | Gross Yield4% | Annual Rent$7,788.00 | Property Taxes$3,343.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,788.00 $649.00 / mo | $38,940.00 $649.00 / mo | $77,880.00 $649.00 / mo | |||
| Estimated Expenses | $3,343.00 | $16,715.00 | $33,430.00 | |||
| Net Cash Flow | $4,445.00 | $22,225.00 | $44,450.00 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |