Property Info
- MLS U8229888
- Unit No 1401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1345
- Foundation Slab
- Min Lease Slab
- HOA Fees $899.76
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.7 | Gross Yield5.8% | Annual Rent$33,600.00 | Property Taxes$7,428.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,428.23 | $37,141.15 | $74,282.30 | |||
| Net Cash Flow | $26,171.77 | $130,858.85 | $261,717.70 | |||
| HOA Fees | $10,797.12 | $53,985.60 | $107,971.20 |