Property Info
- MLS GC538001
- Unit No 44
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1148
- Living Area (sqft) 1148
- Foundation Slab
- Min Lease Slab
- HOA Fees $270.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield7.9% | Annual Rent$18,600.00 | Property Taxes$4,333.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $4,333.00 | $21,665.00 | $43,330.00 | |||
| Net Cash Flow | $14,267.00 | $71,335.00 | $142,670.00 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |