Property Info
- MLS GC539812
- Unit No 3-302
- 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)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.6 | Gross Yield13.7% | Annual Rent$24,000.00 | Property Taxes$3,785.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,785.00 | $18,925.00 | $37,850.00 | |||
| Net Cash Flow | $20,215.00 | $101,075.00 | $202,150.00 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |