Property Info
- MLS GC528737
- Unit No 18
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 975
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$15,600.00 | Property Taxes$2,821.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,821.00 | $14,105.00 | $28,210.00 | |||
| Net Cash Flow | $12,779.00 | $63,895.00 | $127,790.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |