Property Info
- MLS GC538021
- Unit No D22
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 576
- Living Area (sqft) 576
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield11.2% | Annual Rent$13,200.00 | Property Taxes$2,294.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $2,294.00 | $11,470.00 | $22,940.00 | |||
| Net Cash Flow | $10,906.00 | $54,530.00 | $109,060.00 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |