Property Info
- MLS C7507818
- Unit No 3D
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 956
- Foundation Slab
- Min Lease Slab
- HOA Fees $587.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield13.1% | Annual Rent$16,800.00 | Property Taxes$2,105.80 | 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 | $2,105.80 | $10,529.00 | $21,058.00 | |||
| Net Cash Flow | $14,694.20 | $73,471.00 | $146,942.00 | |||
| HOA Fees | $7,044.00 | $35,220.00 | $70,440.00 |
