Property Info
- MLS U8147584
- Unit No 1502
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1016
- Foundation Slab
- Min Lease Slab
- HOA Fees $669.00
Interior Features
- High Ceilings
Cash Flow
| Cap Rate3.8 | Gross Yield7.8% | Annual Rent$21,000.00 | Property Taxes$2,594.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,594.00 | $12,970.00 | $25,940.00 | |||
| Net Cash Flow | $18,406.00 | $92,030.00 | $184,060.00 | |||
| HOA Fees | $8,028.00 | $40,140.00 | $80,280.00 |