Property Info
- MLS GC536462
- Unit No 140
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2025
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.8% | Annual Rent$19,200.00 | Property Taxes$4,406.00 | 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 | $4,406.00 | $22,030.00 | $44,060.00 | |||
| Net Cash Flow | $14,794.00 | $73,970.00 | $147,940.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |