Property Info
- MLS GC527864
- Unit No J-23
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 853
- Foundation Slab
- Min Lease Slab
- HOA Fees $317.79
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield10.3% | Annual Rent$14,400.00 | Property Taxes$2,411.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,411.72 | $12,058.60 | $24,117.20 | |||
| Net Cash Flow | $11,988.28 | $59,941.40 | $119,882.80 | |||
| HOA Fees | $3,813.48 | $19,067.40 | $38,134.80 |