Property Info
- MLS GC532090
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 995
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $261.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9% | Annual Rent$15,300.00 | Property Taxes$2,493.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $2,493.00 | $12,465.00 | $24,930.00 | |||
| Net Cash Flow | $12,807.00 | $64,035.00 | $128,070.00 | |||
| HOA Fees | $3,132.00 | $15,660.00 | $31,320.00 |