Property Info
- MLS D6138168
- Unit No 3B
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 880
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $2,454.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate-0.6 | Gross Yield5.6% | Annual Rent$33,600.00 | Property Taxes$7,925.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,925.00 | $39,625.00 | $79,250.00 | |||
| Net Cash Flow | $25,675.00 | $128,375.00 | $256,750.00 | |||
| HOA Fees | $29,448.00 | $147,240.00 | $294,480.00 |