Property Info
- MLS GC536814
- Unit No 109
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1070
- Living Area (sqft) 1070
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield12.2% | Annual Rent$17,940.00 | Property Taxes$2,889.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,889.00 | $14,445.00 | $28,890.00 | |||
| Net Cash Flow | $15,051.00 | $75,255.00 | $150,510.00 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |