Property Info
- MLS N6141392
- Unit No 140
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1078
- Living Area (sqft) 934
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,353.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate10.0 | Gross Yield14.4% | Annual Rent$72,000.00 | Property Taxes$5,792.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $5,792.00 | $28,960.00 | $57,920.00 | |||
| Net Cash Flow | $66,208.00 | $331,040.00 | $662,080.00 | |||
| HOA Fees | $16,239.96 | $81,199.80 | $162,399.60 |