Property Info
- MLS GC538099
- Unit No H-330
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1177
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $314.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate10.5 | Gross Yield14.7% | Annual Rent$26,508.00 | Property Taxes$3,785.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,508.00 $2,209.00 / mo | $132,540.00 $2,209.00 / mo | $265,080.00 $2,209.00 / mo | |||
| Estimated Expenses | $3,785.00 | $18,925.00 | $37,850.00 | |||
| Net Cash Flow | $22,723.00 | $113,615.00 | $227,230.00 | |||
| HOA Fees | $3,768.00 | $18,840.00 | $37,680.00 |