Property Info
- MLS GC537272
- Unit No T4028
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 800
- Living Area (sqft) 800
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield10.7% | Annual Rent$15,000.00 | Property Taxes$2,497.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,497.83 | $12,489.15 | $24,978.30 | |||
| Net Cash Flow | $12,502.17 | $62,510.85 | $125,021.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |