Property Info
- MLS U8124194
- Unit No B
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 680
- Foundation Slab
- Min Lease Slab
- HOA Fees $474.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield8.5% | Annual Rent$11,820.00 | Property Taxes$1,428.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,820.00 $985.00 / mo | $59,100.00 $985.00 / mo | $118,200.00 $985.00 / mo | |||
| Estimated Expenses | $1,428.00 | $7,140.00 | $14,280.00 | |||
| Net Cash Flow | $10,392.00 | $51,960.00 | $103,920.00 | |||
| HOA Fees | $5,688.00 | $28,440.00 | $56,880.00 |