Property Info
- MLS GC528503
- Unit No 112
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $397.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.2 | Gross Yield7.1% | Annual Rent$16,200.00 | Property Taxes$4,051.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $4,051.07 | $20,255.35 | $40,510.70 | |||
| Net Cash Flow | $12,148.93 | $60,744.65 | $121,489.30 | |||
| HOA Fees | $4,764.00 | $23,820.00 | $47,640.00 |