Property Info
- MLS C7498889
- Unit No D204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 840
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.7 | Gross Yield13.7% | Annual Rent$19,200.00 | Property Taxes$1,961.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,961.33 | $9,806.65 | $19,613.30 | |||
| Net Cash Flow | $17,238.67 | $86,193.35 | $172,386.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |