Property Info
- MLS C7485203
- Unit No F105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 996
- Foundation Slab
- Min Lease Slab
- HOA Fees $426.67
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield12% | Annual Rent$21,600.00 | Property Taxes$4,749.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,749.33 | $23,746.65 | $47,493.30 | |||
| Net Cash Flow | $16,850.67 | $84,253.35 | $168,506.70 | |||
| HOA Fees | $5,120.04 | $25,600.20 | $51,200.40 |