Property Info
- MLS GC533078
- Unit No Q101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 874
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Kitchen/Family Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield12.2% | Annual Rent$15,000.00 | Property Taxes$2,037.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,037.00 | $10,185.00 | $20,370.00 | |||
| Net Cash Flow | $12,963.00 | $64,815.00 | $129,630.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |