Property Info
- MLS GC535324
- Unit No 12
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 540
- Foundation Slab
- Min Lease Slab
- HOA Fees $206.75
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield11.4% | Annual Rent$10,800.00 | Property Taxes$1,716.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,716.00 | $8,580.00 | $17,160.00 | |||
| Net Cash Flow | $9,084.00 | $45,420.00 | $90,840.00 | |||
| HOA Fees | $2,481.00 | $12,405.00 | $24,810.00 |