Property Info
- MLS GC528984
- Unit No V181
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $368.53
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.4 | Gross Yield18% | Annual Rent$12,600.00 | Property Taxes$1,601.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,601.83 | $8,009.15 | $16,018.30 | |||
| Net Cash Flow | $10,998.17 | $54,990.85 | $109,981.70 | |||
| HOA Fees | $4,422.36 | $22,111.80 | $44,223.60 |