Property Info
- MLS GC530045
- Unit No 344
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1283
- Foundation Slab
- Min Lease Slab
- HOA Fees $387.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield7.8% | Annual Rent$19,200.00 | Property Taxes$4,391.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,391.93 | $21,959.65 | $43,919.30 | |||
| Net Cash Flow | $14,808.07 | $74,040.35 | $148,080.70 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |