Property Info
- MLS GC528365
- Unit No 426
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 600
- Foundation Slab
- Min Lease Slab
- HOA Fees $263.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield9% | Annual Rent$13,200.00 | Property Taxes$2,470.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $2,470.00 | $12,350.00 | $24,700.00 | |||
| Net Cash Flow | $10,730.00 | $53,650.00 | $107,300.00 | |||
| HOA Fees | $3,156.00 | $15,780.00 | $31,560.00 |