Property Info
- MLS GC541175
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1292
- Living Area (sqft) 1292
- Foundation Slab
- Min Lease Slab
- HOA Fees $407.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.5 | Gross Yield12.5% | Annual Rent$16,200.00 | Property Taxes$1,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,592.00 | $7,960.00 | $15,920.00 | |||
| Net Cash Flow | $14,608.00 | $73,040.00 | $146,080.00 | |||
| HOA Fees | $4,884.00 | $24,420.00 | $48,840.00 |