Property Info
- MLS D6135714
- Unit No N-77
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $212.00
Interior Features
Cash Flow
| Cap Rate5.6 | Gross Yield7.5% | Annual Rent$12,720.00 | Property Taxes$728.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,720.00 $1,060.00 / mo | $63,600.00 $1,060.00 / mo | $127,200.00 $1,060.00 / mo | |||
| Estimated Expenses | $728.02 | $3,640.10 | $7,280.20 | |||
| Net Cash Flow | $11,991.98 | $59,959.90 | $119,919.80 | |||
| HOA Fees | $2,544.00 | $12,720.00 | $25,440.00 |