Property Info
- MLS GC538315
- Unit No 810
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 888
- Living Area (sqft) 888
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.9 | Gross Yield7.7% | Annual Rent$12,000.00 | Property Taxes$2,740.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,740.02 | $13,700.10 | $27,400.20 | |||
| Net Cash Flow | $9,259.98 | $46,299.90 | $92,599.80 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |