Property Info
- MLS GC532051
- Unit No P-3
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $239.18
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.1% | Annual Rent$12,600.00 | Property Taxes$2,145.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $2,145.30 | $10,726.50 | $21,453.00 | |||
| Net Cash Flow | $10,454.70 | $52,273.50 | $104,547.00 | |||
| HOA Fees | $2,870.16 | $14,350.80 | $28,701.60 |