Property Info
- MLS C7517235
- Unit No 735
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1161
- Living Area (sqft) 1161
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.00
Interior Features
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate4.3 | Gross Yield9.2% | Annual Rent$18,300.00 | Property Taxes$3,997.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $3,997.63 | $19,988.15 | $39,976.30 | |||
| Net Cash Flow | $14,302.37 | $71,511.85 | $143,023.70 | |||
| HOA Fees | $5,784.00 | $28,920.00 | $57,840.00 |