Property Info
- MLS GC529112
- Unit No 209
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1225
- Foundation Other
- Min Lease Other
- HOA Fees $305.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.7 | Gross Yield11.6% | Annual Rent$23,040.00 | Property Taxes$2,024.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,040.00 $1,920.00 / mo | $115,200.00 $1,920.00 / mo | $230,400.00 $1,920.00 / mo | |||
| Estimated Expenses | $2,024.00 | $10,120.00 | $20,240.00 | |||
| Net Cash Flow | $21,016.00 | $105,080.00 | $210,160.00 | |||
| HOA Fees | $3,660.00 | $18,300.00 | $36,600.00 |