Property Info
- MLS U8217734
- Unit No 5
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 600
- Foundation Slab
- Min Lease Slab
- HOA Fees $840.00
Interior Features
- Primary Bedroom Main Floor
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.4 | Gross Yield3.8% | Annual Rent$21,600.00 | Property Taxes$3,477.07 | 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 | $3,477.07 | $17,385.35 | $34,770.70 | |||
| Net Cash Flow | $18,122.93 | $90,614.65 | $181,229.30 | |||
| HOA Fees | $10,080.00 | $50,400.00 | $100,800.00 |