Property Info
- MLS GC530487
- Unit No 106
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1420
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.4 | Gross Yield7.7% | Annual Rent$21,600.00 | Property Taxes$4,707.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,707.15 | $23,535.75 | $47,071.50 | |||
| Net Cash Flow | $16,892.85 | $84,464.25 | $168,928.50 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |