Property Info
- MLS C7499538
- Unit No 226
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1154
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,450.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- In Wall Pest System
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate16.3 | Gross Yield23.6% | Annual Rent$72,000.00 | Property Taxes$4,993.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $4,993.00 | $24,965.00 | $49,930.00 | |||
| Net Cash Flow | $67,007.00 | $335,035.00 | $670,070.00 | |||
| HOA Fees | $17,403.96 | $87,019.80 | $174,039.60 |