Property Info
- MLS N6136381
- Unit No 805
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 900
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $1,996.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield13.9% | Annual Rent$48,000.00 | Property Taxes$3,892.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $3,892.04 | $19,460.20 | $38,920.40 | |||
| Net Cash Flow | $44,107.96 | $220,539.80 | $441,079.60 | |||
| HOA Fees | $23,952.00 | $119,760.00 | $239,520.00 |