Property Info
- MLS U8143849
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 570
- Foundation Slab
- Min Lease Slab
- HOA Fees $306.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.5 | Gross Yield14% | Annual Rent$16,140.00 | Property Taxes$1,520.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,140.00 $1,345.00 / mo | $80,700.00 $1,345.00 / mo | $161,400.00 $1,345.00 / mo | |||
| Estimated Expenses | $1,520.00 | $7,600.00 | $15,200.00 | |||
| Net Cash Flow | $14,620.00 | $73,100.00 | $146,200.00 | |||
| HOA Fees | $3,672.00 | $18,360.00 | $36,720.00 |