Property Info
- MLS GC529367
- Unit No 89
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1450
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield8.2% | Annual Rent$19,800.00 | Property Taxes$3,364.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,364.00 | $16,820.00 | $33,640.00 | |||
| Net Cash Flow | $16,436.00 | $82,180.00 | $164,360.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |