Property Info
- MLS C7507961
- Unit No 134C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $538.00
Interior Features
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield11.2% | Annual Rent$12,000.00 | Property Taxes$727.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $727.00 | $3,635.00 | $7,270.00 | |||
| Net Cash Flow | $11,273.00 | $56,365.00 | $112,730.00 | |||
| HOA Fees | $6,456.00 | $32,280.00 | $64,560.00 |