Property Info
- MLS C7521847
- Unit No 761
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1080
- Living Area (sqft) 960
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $377.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate23.3 | Gross Yield28.8% | Annual Rent$36,000.00 | Property Taxes$2,310.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,310.00 | $11,550.00 | $23,100.00 | |||
| Net Cash Flow | $33,690.00 | $168,450.00 | $336,900.00 | |||
| HOA Fees | $4,524.00 | $22,620.00 | $45,240.00 |