Property Info
- MLS D6139823
- Unit No G
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 871
- Living Area (sqft) 871
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.9 | Gross Yield13.9% | Annual Rent$18,000.00 | Property Taxes$2,616.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,616.83 | $13,084.15 | $26,168.30 | |||
| Net Cash Flow | $15,383.17 | $76,915.85 | $153,831.70 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |