Property Info
- MLS T3541409
- Unit No 606
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1139
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield8.5% | Annual Rent$19,200.00 | Property Taxes$1,835.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,835.00 | $9,175.00 | $18,350.00 | |||
| Net Cash Flow | $17,365.00 | $86,825.00 | $173,650.00 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |