Property Info
- MLS U8217422
- Unit No 1104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 856
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $374.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Sauna
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield11% | Annual Rent$16,500.00 | Property Taxes$1,286.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,286.00 | $6,430.00 | $12,860.00 | |||
| Net Cash Flow | $15,214.00 | $76,070.00 | $152,140.00 | |||
| HOA Fees | $4,488.00 | $22,440.00 | $44,880.00 |