Property Info
- MLS GC533987
- Unit No 3424
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate6.4 | Gross Yield9.7% | Annual Rent$17,400.00 | Property Taxes$2,674.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,674.00 | $13,370.00 | $26,740.00 | |||
| Net Cash Flow | $14,726.00 | $73,630.00 | $147,260.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |