Property Info
- MLS GC531118
- Unit No 404
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 635
- Foundation Slab
- Min Lease Slab
- HOA Fees $408.03
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield9.2% | Annual Rent$12,900.00 | Property Taxes$1,964.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,964.00 | $9,820.00 | $19,640.00 | |||
| Net Cash Flow | $10,936.00 | $54,680.00 | $109,360.00 | |||
| HOA Fees | $4,896.36 | $24,481.80 | $48,963.60 |