Property Info
- MLS GC535487
- Unit No 107
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1275
- Living Area (sqft) 1275
- Foundation Slab
- Min Lease Slab
- HOA Fees $249.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.3% | Annual Rent$18,600.00 | Property Taxes$3,605.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,605.72 | $18,028.60 | $36,057.20 | |||
| Net Cash Flow | $14,994.28 | $74,971.40 | $149,942.80 | |||
| HOA Fees | $2,988.00 | $14,940.00 | $29,880.00 |