Property Info
- MLS U8218333
- Unit No 602
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 755
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.95
Interior Features
- Ceiling Fans(s)
- L Dining
- Primary Bedroom Main Floor
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield9.5% | Annual Rent$16,200.00 | Property Taxes$1,093.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,093.74 | $5,468.70 | $10,937.40 | |||
| Net Cash Flow | $15,106.26 | $75,531.30 | $151,062.60 | |||
| HOA Fees | $3,959.40 | $19,797.00 | $39,594.00 |