Property Info
- MLS GC531786
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1001
- Foundation Slab
- Min Lease Slab
- HOA Fees $401.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield11% | Annual Rent$16,500.00 | Property Taxes$2,484.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,484.98 | $12,424.90 | $24,849.80 | |||
| Net Cash Flow | $14,015.02 | $70,075.10 | $140,150.20 | |||
| HOA Fees | $4,812.00 | $24,060.00 | $48,120.00 |