Property Info
- MLS N6132444
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 648
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,718.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate-6.1 | Gross Yield7.1% | Annual Rent$12,000.00 | Property Taxes$1,669.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,669.00 | $8,345.00 | $16,690.00 | |||
| Net Cash Flow | $10,331.00 | $51,655.00 | $103,310.00 | |||
| HOA Fees | $20,616.00 | $103,080.00 | $206,160.00 |