Property Info
- MLS T3512680
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $641.13
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.0 | Gross Yield6.4% | Annual Rent$15,000.00 | Property Taxes$2,519.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,519.65 | $12,598.25 | $25,196.50 | |||
| Net Cash Flow | $12,480.35 | $62,401.75 | $124,803.50 | |||
| HOA Fees | $7,693.56 | $38,467.80 | $76,935.60 |