Property Info
- MLS D6144239
- Unit No S23
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
Cash Flow
| Cap Rate3.8 | Gross Yield6.9% | Annual Rent$14,400.00 | Property Taxes$1,599.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,599.23 | $7,996.15 | $15,992.30 | |||
| Net Cash Flow | $12,800.77 | $64,003.85 | $128,007.70 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |