Property Info
- MLS D6147599
- Unit No 192
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 780
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.4 | Gross Yield14.2% | Annual Rent$15,600.00 | Property Taxes$2,864.00 | 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 | $2,864.00 | $14,320.00 | $28,640.00 | |||
| Net Cash Flow | $12,736.00 | $63,680.00 | $127,360.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |