Property Info
- MLS T3516495
- Unit No 228
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 918
- Foundation Block
- Min Lease Block
- HOA Fees $375.22
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.9 | Gross Yield11% | Annual Rent$19,800.00 | Property Taxes$1,180.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,180.00 | $5,900.00 | $11,800.00 | |||
| Net Cash Flow | $18,620.00 | $93,100.00 | $186,200.00 | |||
| HOA Fees | $4,502.64 | $22,513.20 | $45,026.40 |