Property Info
- MLS N6138656
- Unit No 13
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 555
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,170.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate1.9 | Gross Yield11% | Annual Rent$19,200.00 | Property Taxes$1,878.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,878.64 | $9,393.20 | $18,786.40 | |||
| Net Cash Flow | $17,321.36 | $86,606.80 | $173,213.60 | |||
| HOA Fees | $14,040.00 | $70,200.00 | $140,400.00 |