Property Info
- MLS GC534927
- Unit No H49
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1370
- Living Area (sqft) 1370
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$3,770.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,770.00 | $18,850.00 | $37,700.00 | |||
| Net Cash Flow | $15,430.00 | $77,150.00 | $154,300.00 | |||
| HOA Fees | $2,580.00 | $12,900.00 | $25,800.00 |