Property Info
- MLS N6138019
- Unit No 2
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 635
- Living Area (sqft) 635
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,650.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate-2.3 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$1,703.00 | 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 | $1,703.00 | $8,515.00 | $17,030.00 | |||
| Net Cash Flow | $16,297.00 | $81,485.00 | $162,970.00 | |||
| HOA Fees | $19,800.00 | $99,000.00 | $198,000.00 |