Property Info
- MLS D6138687
- Unit No 192
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $740.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate13.1 | Gross Yield19.2% | Annual Rent$38,400.00 | Property Taxes$3,372.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $3,372.64 | $16,863.20 | $33,726.40 | |||
| Net Cash Flow | $35,027.36 | $175,136.80 | $350,273.60 | |||
| HOA Fees | $8,880.00 | $44,400.00 | $88,800.00 |