Property Info
- MLS C7497533
- Unit No 14
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.00
Interior Features
- Stone Counters
Cash Flow
| Cap Rate6.2 | Gross Yield9.1% | Annual Rent$20,400.00 | Property Taxes$1,640.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,640.00 | $8,200.00 | $16,400.00 | |||
| Net Cash Flow | $18,760.00 | $93,800.00 | $187,600.00 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |