Property Info
- MLS GC540637
- Unit No 803
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1172
- Living Area (sqft) 1172
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- High Ceilings
- Other
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.3 | Gross Yield11.1% | Annual Rent$18,360.00 | Property Taxes$3,313.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,360.00 $1,530.00 / mo | $91,800.00 $1,530.00 / mo | $183,600.00 $1,530.00 / mo | |||
| Estimated Expenses | $3,313.85 | $16,569.25 | $33,138.50 | |||
| Net Cash Flow | $15,046.15 | $75,230.75 | $150,461.50 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |