Property Info
- MLS GC532052
- Unit No 3
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1188
- Foundation Slab
- Min Lease Slab
- HOA Fees $128.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.7% | Annual Rent$16,260.00 | Property Taxes$3,070.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,260.00 $1,355.00 / mo | $81,300.00 $1,355.00 / mo | $162,600.00 $1,355.00 / mo | |||
| Estimated Expenses | $3,070.95 | $15,354.75 | $30,709.50 | |||
| Net Cash Flow | $13,189.05 | $65,945.25 | $131,890.50 | |||
| HOA Fees | $1,536.00 | $7,680.00 | $15,360.00 |