Property Info
- MLS C7517208
- Unit No 150
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1010
- Living Area (sqft) 1010
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate11.7 | Gross Yield15.9% | Annual Rent$30,000.00 | Property Taxes$1,885.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,885.45 | $9,427.25 | $18,854.50 | |||
| Net Cash Flow | $28,114.55 | $140,572.75 | $281,145.50 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |