Property Info
- MLS D6137008
- Unit No B40
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1046
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield11.5% | Annual Rent$13,800.00 | Property Taxes$2,132.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $2,132.29 | $10,661.45 | $21,322.90 | |||
| Net Cash Flow | $11,667.71 | $58,338.55 | $116,677.10 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |