Property Info
- MLS N6134713
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1018
- Living Area (sqft) 940
- Foundation Block
- Min Lease Block
- HOA Fees $668.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$2,053.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,053.00 | $10,265.00 | $20,530.00 | |||
| Net Cash Flow | $15,947.00 | $79,735.00 | $159,470.00 | |||
| HOA Fees | $8,016.00 | $40,080.00 | $80,160.00 |