Property Info
- MLS GC538403
- Unit No 2-303
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1177
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.8 | Gross Yield6.7% | Annual Rent$12,300.00 | Property Taxes$3,746.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,300.00 $1,025.00 / mo | $61,500.00 $1,025.00 / mo | $123,000.00 $1,025.00 / mo | |||
| Estimated Expenses | $3,746.43 | $18,732.15 | $37,464.30 | |||
| Net Cash Flow | $8,553.57 | $42,767.85 | $85,535.70 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |