Property Info
- MLS GC533374
- Unit No 208
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1312
- Living Area (sqft) 1312
- Foundation Slab
- Min Lease Slab
- HOA Fees $382.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate-0.8 | Gross Yield3.1% | Annual Rent$6,000.00 | Property Taxes$3,047.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,000.00 $500.00 / mo | $30,000.00 $500.00 / mo | $60,000.00 $500.00 / mo | |||
| Estimated Expenses | $3,047.05 | $15,235.25 | $30,470.50 | |||
| Net Cash Flow | $2,952.95 | $14,764.75 | $29,529.50 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |