Property Info
- MLS GC528995
- Unit No Q301
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.3 | Gross Yield9.8% | Annual Rent$11,700.00 | Property Taxes$2,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $2,122.00 | $10,610.00 | $21,220.00 | |||
| Net Cash Flow | $9,578.00 | $47,890.00 | $95,780.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |