Property Info
- MLS U8124187
- Unit No 1127
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 468
- Foundation Slab
- Min Lease Slab
- HOA Fees $384.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.9 | Gross Yield6.4% | Annual Rent$11,400.00 | Property Taxes$1,577.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,577.00 | $7,885.00 | $15,770.00 | |||
| Net Cash Flow | $9,823.00 | $49,115.00 | $98,230.00 | |||
| HOA Fees | $4,608.00 | $23,040.00 | $46,080.00 |