Property Info
- MLS GC538931
- Unit No G 128
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1177
- Living Area (sqft) 1177
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate9.7 | Gross Yield13.9% | Annual Rent$25,200.00 | Property Taxes$3,708.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,708.00 | $18,540.00 | $37,080.00 | |||
| Net Cash Flow | $21,492.00 | $107,460.00 | $214,920.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |