Property Info
- MLS GC536805
- Unit No D-2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 962
- Living Area (sqft) 962
- Foundation Slab
- Min Lease Slab
- HOA Fees $377.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield11.4% | Annual Rent$16,500.00 | Property Taxes$2,870.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,870.63 | $14,353.15 | $28,706.30 | |||
| Net Cash Flow | $13,629.37 | $68,146.85 | $136,293.70 | |||
| HOA Fees | $4,524.00 | $22,620.00 | $45,240.00 |