Property Info
- MLS C7504761
- Unit No 132
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 593
- Foundation Slab
- Min Lease Slab
- HOA Fees $545.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate13.0 | Gross Yield16.3% | Annual Rent$48,600.00 | Property Taxes$3,188.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,600.00 $4,050.00 / mo | $243,000.00 $4,050.00 / mo | $486,000.00 $4,050.00 / mo | |||
| Estimated Expenses | $3,188.77 | $15,943.85 | $31,887.70 | |||
| Net Cash Flow | $45,411.23 | $227,056.15 | $454,112.30 | |||
| HOA Fees | $6,540.00 | $32,700.00 | $65,400.00 |