Property Info
- MLS U8230411
- Unit No 4242
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 831
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.4 | Gross Yield13.6% | Annual Rent$16,200.00 | Property Taxes$1,421.63 | 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 | $1,421.63 | $7,108.15 | $14,216.30 | |||
| Net Cash Flow | $14,778.37 | $73,891.85 | $147,783.70 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |