Property Info
- MLS GC539207
- Unit No 704
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2115
- Living Area (sqft) 1657
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.5% | Annual Rent$26,340.00 | Property Taxes$5,458.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $5,458.37 | $27,291.85 | $54,583.70 | |||
| Net Cash Flow | $20,881.63 | $104,408.15 | $208,816.30 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |