Property Info
- MLS GC527995
- Unit No 2-302
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1177
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $270.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.1 | Gross Yield13.8% | Annual Rent$24,900.00 | Property Taxes$3,500.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,900.00 $2,075.00 / mo | $124,500.00 $2,075.00 / mo | $249,000.00 $2,075.00 / mo | |||
| Estimated Expenses | $3,500.77 | $17,503.85 | $35,007.70 | |||
| Net Cash Flow | $21,399.23 | $106,996.15 | $213,992.30 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |