Property Info
- MLS GC530786
- Unit No 503
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1172
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield7.6% | Annual Rent$13,500.00 | Property Taxes$3,418.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,500.00 $1,125.00 / mo | $67,500.00 $1,125.00 / mo | $135,000.00 $1,125.00 / mo | |||
| Estimated Expenses | $3,418.00 | $17,090.00 | $34,180.00 | |||
| Net Cash Flow | $10,082.00 | $50,410.00 | $100,820.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |