Property Info
- MLS C7500989
- Unit No 800D
- 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 Rate10.7 | Gross Yield16.4% | Annual Rent$21,000.00 | Property Taxes$2,199.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,199.10 | $10,995.50 | $21,991.00 | |||
| Net Cash Flow | $18,800.90 | $94,004.50 | $188,009.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |