Property Info
- MLS GC538364
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1592
- Living Area (sqft) 1292
- Foundation Slab
- Min Lease Slab
- HOA Fees $407.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate9.8 | Gross Yield17.7% | Annual Rent$14,100.00 | Property Taxes$1,423.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $1,423.41 | $7,117.05 | $14,234.10 | |||
| Net Cash Flow | $12,676.59 | $63,382.95 | $126,765.90 | |||
| HOA Fees | $4,884.00 | $24,420.00 | $48,840.00 |