Property Info
- MLS D6145603
- Unit No 192
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1092
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $873.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate21.1 | Gross Yield32% | Annual Rent$38,400.00 | Property Taxes$2,616.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $2,616.00 | $13,080.00 | $26,160.00 | |||
| Net Cash Flow | $35,784.00 | $178,920.00 | $357,840.00 | |||
| HOA Fees | $10,476.00 | $52,380.00 | $104,760.00 |