Property Info
- MLS C7507070
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1548
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
- HOA Fees $4,375.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.8 | Gross Yield7.2% | Annual Rent$108,000.00 | Property Taxes$12,797.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $108,000.00 $9,000.00 / mo | $540,000.00 $9,000.00 / mo | $1,080,000.00 $9,000.00 / mo | |||
| Estimated Expenses | $12,797.00 | $63,985.00 | $127,970.00 | |||
| Net Cash Flow | $95,203.00 | $476,015.00 | $952,030.00 | |||
| HOA Fees | $52,500.00 | $262,500.00 | $525,000.00 |