Property Info
- MLS N6138666
- Unit No V19
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1014
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,450.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.1 | Gross Yield10.3% | Annual Rent$21,600.00 | Property Taxes$1,943.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,943.83 | $9,719.15 | $19,438.30 | |||
| Net Cash Flow | $19,656.17 | $98,280.85 | $196,561.70 | |||
| HOA Fees | $17,400.00 | $87,000.00 | $174,000.00 |