Property Info
- MLS GC529561
- Unit No I-102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1088
- Living Area (sqft) 1088
- Foundation Slab
- Min Lease Slab
- HOA Fees $557.49
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.2% | Annual Rent$24,000.00 | Property Taxes$3,886.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,886.00 | $19,430.00 | $38,860.00 | |||
| Net Cash Flow | $20,114.00 | $100,570.00 | $201,140.00 | |||
| HOA Fees | $6,689.88 | $33,449.40 | $66,898.80 |