Property Info
- MLS GC528789
- Unit No H48
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 975
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield10.7% | Annual Rent$16,800.00 | Property Taxes$1,437.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,437.00 | $7,185.00 | $14,370.00 | |||
| Net Cash Flow | $15,363.00 | $76,815.00 | $153,630.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |