Property Info
- MLS B4902157
- Unit No K5
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 831
- Living Area (sqft) 831
- Foundation Slab
- Min Lease Slab
- HOA Fees $416.00
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield11.1% | Annual Rent$15,600.00 | Property Taxes$2,137.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,137.77 | $10,688.85 | $21,377.70 | |||
| Net Cash Flow | $13,462.23 | $67,311.15 | $134,622.30 | |||
| HOA Fees | $4,992.00 | $24,960.00 | $49,920.00 |