Property Info
- MLS C7514567
- Unit No 205A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1114
- Living Area (sqft) 1114
- Foundation Slab
- Min Lease Slab
- HOA Fees $740.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.1 | Gross Yield9% | Annual Rent$19,800.00 | Property Taxes$4,202.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,202.63 | $21,013.15 | $42,026.30 | |||
| Net Cash Flow | $15,597.37 | $77,986.85 | $155,973.70 | |||
| HOA Fees | $8,880.00 | $44,400.00 | $88,800.00 |