Property Info
- MLS R4908365
- Unit No 1864
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 992
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.6 | Gross Yield14.8% | Annual Rent$18,000.00 | Property Taxes$1,446.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,446.00 | $7,230.00 | $14,460.00 | |||
| Net Cash Flow | $16,554.00 | $82,770.00 | $165,540.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |