Property Info
- MLS L4954871
- Unit No 6055
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 662
- Living Area (sqft) 662
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.1 | Gross Yield12.5% | Annual Rent$15,900.00 | Property Taxes$1,573.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $1,573.00 | $7,865.00 | $15,730.00 | |||
| Net Cash Flow | $14,327.00 | $71,635.00 | $143,270.00 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |