Property Info
- MLS C7495445
- Unit No 112
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1618
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7% | Annual Rent$21,600.00 | Property Taxes$4,888.00 | 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 | $4,888.00 | $24,440.00 | $48,880.00 | |||
| Net Cash Flow | $16,712.00 | $83,560.00 | $167,120.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |