Property Info
- MLS D6138837
- Unit No N123
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $212.00
Interior Features
Cash Flow
| Cap Rate5.8 | Gross Yield9.8% | Annual Rent$7,800.00 | Property Taxes$633.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,800.00 $650.00 / mo | $39,000.00 $650.00 / mo | $78,000.00 $650.00 / mo | |||
| Estimated Expenses | $633.81 | $3,169.05 | $6,338.10 | |||
| Net Cash Flow | $7,166.19 | $35,830.95 | $71,661.90 | |||
| HOA Fees | $2,544.00 | $12,720.00 | $25,440.00 |