Property Info
- MLS GC540856
- Unit No 8
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1747
- Living Area (sqft) 1747
- Foundation Slab
- Min Lease Slab
- HOA Fees $145.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield10.8% | Annual Rent$27,000.00 | Property Taxes$4,611.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,611.00 | $23,055.00 | $46,110.00 | |||
| Net Cash Flow | $22,389.00 | $111,945.00 | $223,890.00 | |||
| HOA Fees | $1,740.00 | $8,700.00 | $17,400.00 |