Property Info
- MLS U8195691
- Unit No 505
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $720.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.6% | Annual Rent$38,400.00 | Property Taxes$4,353.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $4,353.00 | $21,765.00 | $43,530.00 | |||
| Net Cash Flow | $34,047.00 | $170,235.00 | $340,470.00 | |||
| HOA Fees | $8,640.00 | $43,200.00 | $86,400.00 |