Property Info
- MLS GC533680
- Unit No 4-303
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1177
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield7.5% | Annual Rent$13,200.00 | Property Taxes$3,500.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,500.77 | $17,503.85 | $35,007.70 | |||
| Net Cash Flow | $9,699.23 | $48,496.15 | $96,992.30 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |