Property Info
- MLS N6135259
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 793
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,800.00
Interior Features
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield11.3% | Annual Rent$37,200.00 | Property Taxes$3,114.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $3,114.00 | $15,570.00 | $31,140.00 | |||
| Net Cash Flow | $34,086.00 | $170,430.00 | $340,860.00 | |||
| HOA Fees | $21,600.00 | $108,000.00 | $216,000.00 |