Property Info
- MLS C7520192
- Unit No 17A
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 992
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $540.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$2,535.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,535.00 | $12,675.00 | $25,350.00 | |||
| Net Cash Flow | $15,465.00 | $77,325.00 | $154,650.00 | |||
| HOA Fees | $6,480.00 | $32,400.00 | $64,800.00 |