Property Info
- MLS K4902912
- Unit No 821
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 851
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.8 | Gross Yield13.8% | Annual Rent$16,200.00 | Property Taxes$1,668.35 | 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 | $1,668.35 | $8,341.75 | $16,683.50 | |||
| Net Cash Flow | $14,531.65 | $72,658.25 | $145,316.50 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |