Property Info
- MLS D6138838
- Unit No N11
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $212.00
Interior Features
Cash Flow
| Cap Rate7.3 | Gross Yield12.2% | Annual Rent$7,200.00 | Property Taxes$357.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,200.00 $600.00 / mo | $36,000.00 $600.00 / mo | $72,000.00 $600.00 / mo | |||
| Estimated Expenses | $357.00 | $1,785.00 | $3,570.00 | |||
| Net Cash Flow | $6,843.00 | $34,215.00 | $68,430.00 | |||
| HOA Fees | $2,544.00 | $12,720.00 | $25,440.00 |