Property Info
- MLS N6142192
- Unit No 306
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 905
- Living Area (sqft) 833
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.9 | Gross Yield17.1% | Annual Rent$36,000.00 | Property Taxes$2,192.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,192.00 | $10,960.00 | $21,920.00 | |||
| Net Cash Flow | $33,808.00 | $169,040.00 | $338,080.00 | |||
| HOA Fees | $6,756.00 | $33,780.00 | $67,560.00 |