Property Info
- MLS L4948728
- Unit No 135
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1084
- Foundation Slab
- Min Lease Slab
- HOA Fees $840.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield8.9% | Annual Rent$30,600.00 | Property Taxes$5,028.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,028.00 | $25,140.00 | $50,280.00 | |||
| Net Cash Flow | $25,572.00 | $127,860.00 | $255,720.00 | |||
| HOA Fees | $10,080.00 | $50,400.00 | $100,800.00 |