Property Info
- MLS D6138829
- Unit No N113
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $212.00
Interior Features
Cash Flow
Cap Rate5.2 | Gross Yield8.6% | Annual Rent$8,400.00 | Property Taxes$807.46 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $8,400.00 $700.00 / mo | $42,000.00 $700.00 / mo | $84,000.00 $700.00 / mo | |||
Estimated Expenses | $807.46 | $4,037.30 | $8,074.60 | |||
Net Cash Flow | $7,592.54 | $37,962.70 | $75,925.40 | |||
HOA Fees | $2,544.00 | $12,720.00 | $25,440.00 |