Property Info
- MLS GC537270
- Unit No 908
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1168
- Living Area (sqft) 1168
- Foundation Slab
- Min Lease Slab
- HOA Fees $399.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield11.6% | Annual Rent$17,400.00 | Property Taxes$3,019.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,019.96 | $15,099.80 | $30,199.60 | |||
| Net Cash Flow | $14,380.04 | $71,900.20 | $143,800.40 | |||
| HOA Fees | $4,788.00 | $23,940.00 | $47,880.00 |