Property Info
- MLS C7505385
- Unit No K107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 689
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate8.0 | Gross Yield12.9% | Annual Rent$16,800.00 | Property Taxes$2,133.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,133.00 | $10,665.00 | $21,330.00 | |||
| Net Cash Flow | $14,667.00 | $73,335.00 | $146,670.00 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |