Property Info
- MLS T3545378
- Unit No 9302
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 857
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.31
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield10.8% | Annual Rent$19,800.00 | Property Taxes$2,267.00 | 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 | $2,267.00 | $11,335.00 | $22,670.00 | |||
| Net Cash Flow | $17,533.00 | $87,665.00 | $175,330.00 | |||
| HOA Fees | $5,175.72 | $25,878.60 | $51,757.20 |