Property Info
- MLS D6145918
- Unit No 169
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1092
- Living Area (sqft) 1092
- Foundation Block
- Min Lease Block
- HOA Fees $873.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate3.6 | Gross Yield13% | Annual Rent$15,600.00 | Property Taxes$779.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $779.00 | $3,895.00 | $7,790.00 | |||
| Net Cash Flow | $14,821.00 | $74,105.00 | $148,210.00 | |||
| HOA Fees | $10,476.00 | $52,380.00 | $104,760.00 |