Property Info
- MLS D6143529
- Unit No 192
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 780
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $366.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11.2% | Annual Rent$16,200.00 | Property Taxes$1,117.00 | 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 | $1,117.00 | $5,585.00 | $11,170.00 | |||
| Net Cash Flow | $15,083.00 | $75,415.00 | $150,830.00 | |||
| HOA Fees | $4,392.00 | $21,960.00 | $43,920.00 |