Property Info
- MLS GC538119
- Unit No A11
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1638
- Living Area (sqft) 1638
- Foundation Slab
- Min Lease Slab
- HOA Fees $326.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate7.8 | Gross Yield11.5% | Annual Rent$22,800.00 | Property Taxes$3,322.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,322.00 | $16,610.00 | $33,220.00 | |||
| Net Cash Flow | $19,478.00 | $97,390.00 | $194,780.00 | |||
| HOA Fees | $3,912.00 | $19,560.00 | $39,120.00 |