Property Info
- MLS U8216977
- Unit No 803
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1255
- Foundation Slab
- Min Lease Slab
- HOA Fees $561.97
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Open Floorplan
- Pest Guard System
- Sauna
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield11.4% | Annual Rent$21,600.00 | Property Taxes$2,034.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,034.34 | $10,171.70 | $20,343.40 | |||
| Net Cash Flow | $19,565.66 | $97,828.30 | $195,656.60 | |||
| HOA Fees | $6,743.64 | $33,718.20 | $67,436.40 |