Property Info
- MLS C7500988
- Unit No 800A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 960
- Foundation Other
- Min Lease Other
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.9 | Gross Yield15.9% | Annual Rent$20,700.00 | Property Taxes$2,688.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $2,688.17 | $13,440.85 | $26,881.70 | |||
| Net Cash Flow | $18,011.83 | $90,059.15 | $180,118.30 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |