Property Info
- MLS T3508442
- Unit No 6103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 867
- Foundation Block
- Min Lease Block
- HOA Fees $604.00
Interior Features
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield11.5% | Annual Rent$26,400.00 | Property Taxes$4,051.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,051.00 | $20,255.00 | $40,510.00 | |||
| Net Cash Flow | $22,349.00 | $111,745.00 | $223,490.00 | |||
| HOA Fees | $7,248.00 | $36,240.00 | $72,480.00 |