Property Info
- MLS D6140015
- Unit No 280
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $366.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$2,929.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,929.77 | $14,648.85 | $29,297.70 | |||
| Net Cash Flow | $17,470.23 | $87,351.15 | $174,702.30 | |||
| HOA Fees | $4,392.00 | $21,960.00 | $43,920.00 |