Property Info
- MLS GC532611
- Unit No 20
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 968
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield9.7% | Annual Rent$17,940.00 | Property Taxes$2,374.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,374.46 | $11,872.30 | $23,744.60 | |||
| Net Cash Flow | $15,565.54 | $77,827.70 | $155,655.40 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |