Property Info
- MLS GC540654
- Unit No 1211
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 702
- Living Area (sqft) 702
- Foundation Slab
- Min Lease Slab
- HOA Fees $292.25
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield11.7% | Annual Rent$12,000.00 | Property Taxes$1,837.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,837.53 | $9,187.65 | $18,375.30 | |||
| Net Cash Flow | $10,162.47 | $50,812.35 | $101,624.70 | |||
| HOA Fees | $3,507.00 | $17,535.00 | $35,070.00 |