Property Info
- MLS C7480931
- Unit No 312
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1198
- Foundation Block
- Min Lease Block
- HOA Fees $1,284.50
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.6 | Gross Yield10.7% | Annual Rent$30,000.00 | Property Taxes$4,570.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,570.19 | $22,850.95 | $45,701.90 | |||
| Net Cash Flow | $25,429.81 | $127,149.05 | $254,298.10 | |||
| HOA Fees | $15,414.00 | $77,070.00 | $154,140.00 |