Property Info
- MLS GC536591
- Unit No Z244
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 876
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $326.25
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.5 | Gross Yield15.9% | Annual Rent$13,500.00 | Property Taxes$1,543.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,500.00 $1,125.00 / mo | $67,500.00 $1,125.00 / mo | $135,000.00 $1,125.00 / mo | |||
| Estimated Expenses | $1,543.00 | $7,715.00 | $15,430.00 | |||
| Net Cash Flow | $11,957.00 | $59,785.00 | $119,570.00 | |||
| HOA Fees | $3,915.00 | $19,575.00 | $39,150.00 |