Property Info
- MLS GC530033
- Unit No 12
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1114
- Foundation Slab
- Min Lease Slab
- HOA Fees $257.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8% | Annual Rent$15,900.00 | Property Taxes$3,115.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $3,115.00 | $15,575.00 | $31,150.00 | |||
| Net Cash Flow | $12,785.00 | $63,925.00 | $127,850.00 | |||
| HOA Fees | $3,084.00 | $15,420.00 | $30,840.00 |