Property Info
- MLS GC535908
- Unit No 216
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1070
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.11
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield13.3% | Annual Rent$18,600.00 | Property Taxes$2,889.14 | 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 | $2,889.14 | $14,445.70 | $28,891.40 | |||
| Net Cash Flow | $15,710.86 | $78,554.30 | $157,108.60 | |||
| HOA Fees | $4,669.32 | $23,346.60 | $46,693.20 |