Property Info
- MLS U8198382
- Unit No 218
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 887
- Foundation Slab
- Min Lease Slab
- HOA Fees $640.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield13.3% | Annual Rent$16,800.00 | Property Taxes$1,578.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,578.46 | $7,892.30 | $15,784.60 | |||
| Net Cash Flow | $15,221.54 | $76,107.70 | $152,215.40 | |||
| HOA Fees | $7,680.00 | $38,400.00 | $76,800.00 |