Property Info
- MLS N6130713
- Unit No C4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 851
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,079.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.2 | Gross Yield13.5% | Annual Rent$54,000.00 | Property Taxes$4,195.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $4,195.00 | $20,975.00 | $41,950.00 | |||
| Net Cash Flow | $49,805.00 | $249,025.00 | $498,050.00 | |||
| HOA Fees | $12,948.00 | $64,740.00 | $129,480.00 |