Property Info
- MLS GC541196
- Unit No 2004
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1088
- Living Area (sqft) 1088
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.9 | Gross Yield10.3% | Annual Rent$17,400.00 | Property Taxes$3,333.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,333.70 | $16,668.50 | $33,337.00 | |||
| Net Cash Flow | $14,066.30 | $70,331.50 | $140,663.00 | |||
| HOA Fees | $4,020.00 | $20,100.00 | $40,200.00 |