Property Info
- MLS C7521442
- Unit No 108
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 841
- Living Area (sqft) 841
- Foundation Slab
- Min Lease Slab
- HOA Fees $460.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.5 | Gross Yield19.8% | Annual Rent$15,600.00 | Property Taxes$1,802.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,802.00 | $9,010.00 | $18,020.00 | |||
| Net Cash Flow | $13,798.00 | $68,990.00 | $137,980.00 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |