Property Info
- MLS GC540553
- Unit No 156
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1114
- Living Area (sqft) 1114
- Foundation Slab
- Min Lease Slab
- HOA Fees $348.00
Interior Features
- Other
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.6 | Gross Yield10.2% | Annual Rent$16,800.00 | Property Taxes$3,436.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,436.44 | $17,182.20 | $34,364.40 | |||
| Net Cash Flow | $13,363.56 | $66,817.80 | $133,635.60 | |||
| HOA Fees | $4,176.00 | $20,880.00 | $41,760.00 |