Property Info
- MLS GC529921
- Unit No M4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $239.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.9% | Annual Rent$12,000.00 | Property Taxes$1,750.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,750.89 | $8,754.45 | $17,508.90 | |||
| Net Cash Flow | $10,249.11 | $51,245.55 | $102,491.10 | |||
| HOA Fees | $2,868.00 | $14,340.00 | $28,680.00 |