Property Info
- MLS GC537420
- Unit No 20
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 968
- Living Area (sqft) 968
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Thermostat
Cash Flow
| Cap Rate7.2 | Gross Yield10.9% | Annual Rent$17,940.00 | Property Taxes$2,711.57 | 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 | $2,711.57 | $13,557.85 | $27,115.70 | |||
| Net Cash Flow | $15,228.43 | $76,142.15 | $152,284.30 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |