Property Info
- MLS GC538583
- Unit No 216
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1312
- Living Area (sqft) 1312
- Foundation Block
- Min Lease Block
- HOA Fees $382.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.5 | Gross Yield8.7% | Annual Rent$17,100.00 | Property Taxes$3,642.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,100.00 $1,425.00 / mo | $85,500.00 $1,425.00 / mo | $171,000.00 $1,425.00 / mo | |||
| Estimated Expenses | $3,642.00 | $18,210.00 | $36,420.00 | |||
| Net Cash Flow | $13,458.00 | $67,290.00 | $134,580.00 | |||
| HOA Fees | $4,584.00 | $22,920.00 | $45,840.00 |