Property Info
- MLS GC534924
- Unit No 303
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1248
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $544.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.6% | Annual Rent$29,400.00 | Property Taxes$6,189.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $6,189.00 | $30,945.00 | $61,890.00 | |||
| Net Cash Flow | $23,211.00 | $116,055.00 | $232,110.00 | |||
| HOA Fees | $6,528.00 | $32,640.00 | $65,280.00 |