Property Info
- MLS C7508912
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $433.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$2,969.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,969.94 | $14,849.70 | $29,699.40 | |||
| Net Cash Flow | $16,230.06 | $81,150.30 | $162,300.60 | |||
| HOA Fees | $5,196.00 | $25,980.00 | $51,960.00 |