Property Info
- MLS U8131612
- Unit No 102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $659.00
Interior Features
- Other
Cash Flow
| Cap Rate3.7 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$1,963.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,963.00 | $9,815.00 | $19,630.00 | |||
| Net Cash Flow | $16,037.00 | $80,185.00 | $160,370.00 | |||
| HOA Fees | $7,908.00 | $39,540.00 | $79,080.00 |