Property Info
- MLS C7498113
- Unit No 9542
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1915
- Foundation Other
- Min Lease Other
- HOA Fees $1,050.00
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Split Bedroom
Cash Flow
| Cap Rate1.1 | Gross Yield5.3% | Annual Rent$23,436.00 | Property Taxes$5,936.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,436.00 $1,953.00 / mo | $117,180.00 $1,953.00 / mo | $234,360.00 $1,953.00 / mo | |||
| Estimated Expenses | $5,936.01 | $29,680.05 | $59,360.10 | |||
| Net Cash Flow | $17,499.99 | $87,499.95 | $174,999.90 | |||
| HOA Fees | $12,600.00 | $63,000.00 | $126,000.00 |