Property Info
- MLS C7505664
- Unit No R104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 860
- Foundation Slab
- Min Lease Slab
- HOA Fees $283.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.8 | Gross Yield13.7% | Annual Rent$24,000.00 | Property Taxes$1,634.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,634.53 | $8,172.65 | $16,345.30 | |||
| Net Cash Flow | $22,365.47 | $111,827.35 | $223,654.70 | |||
| HOA Fees | $3,396.00 | $16,980.00 | $33,960.00 |
