Property Info
- MLS C7516539
- Unit No 1137
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 825
- Living Area (sqft) 825
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.00
Interior Features
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate3.6 | Gross Yield9.1% | Annual Rent$14,400.00 | Property Taxes$2,837.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,837.29 | $14,186.45 | $28,372.90 | |||
| Net Cash Flow | $11,562.71 | $57,813.55 | $115,627.10 | |||
| HOA Fees | $5,784.00 | $28,920.00 | $57,840.00 |