Property Info
- MLS D6138834
- Unit No N41
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $212.00
Interior Features
Cash Flow
| Cap Rate6.8 | Gross Yield13.8% | Annual Rent$5,640.00 | Property Taxes$308.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $5,640.00 $470.00 / mo | $28,200.00 $470.00 / mo | $56,400.00 $470.00 / mo | |||
| Estimated Expenses | $308.29 | $1,541.45 | $3,082.90 | |||
| Net Cash Flow | $5,331.71 | $26,658.55 | $53,317.10 | |||
| HOA Fees | $2,544.00 | $12,720.00 | $25,440.00 |