Property Info
- MLS D6143346
- Unit No 109
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 932
- Living Area (sqft) 932
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate9.2 | Gross Yield19.3% | Annual Rent$16,200.00 | Property Taxes$1,868.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,868.47 | $9,342.35 | $18,684.70 | |||
| Net Cash Flow | $14,331.53 | $71,657.65 | $143,315.30 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |