Property Info
- MLS D6135847
- Unit No P205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 899
- Foundation Block
- Min Lease Block
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.5 | Gross Yield10% | Annual Rent$14,400.00 | Property Taxes$2,379.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,379.71 | $11,898.55 | $23,797.10 | |||
| Net Cash Flow | $12,020.29 | $60,101.45 | $120,202.90 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |