Property Info
- MLS U8227278
- Unit No 309
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1175
- Foundation Slab
- Min Lease Slab
- HOA Fees $922.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$2,295.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,295.83 | $11,479.15 | $22,958.30 | |||
| Net Cash Flow | $21,704.17 | $108,520.85 | $217,041.70 | |||
| HOA Fees | $11,064.00 | $55,320.00 | $110,640.00 |