Property Info
- MLS N6144239
- Unit No 841
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1093
- Living Area (sqft) 997
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,785.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate-1.7 | Gross Yield9.7% | Annual Rent$20,400.00 | Property Taxes$2,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,592.00 | $12,960.00 | $25,920.00 | |||
| Net Cash Flow | $17,808.00 | $89,040.00 | $178,080.00 | |||
| HOA Fees | $21,420.00 | $107,100.00 | $214,200.00 |