Property Info
- MLS U8236078
- Unit No 225
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 715
- Foundation Slab
- Min Lease Slab
- HOA Fees $508.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield14% | Annual Rent$18,000.00 | Property Taxes$1,595.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,595.52 | $7,977.60 | $15,955.20 | |||
| Net Cash Flow | $16,404.48 | $82,022.40 | $164,044.80 | |||
| HOA Fees | $6,096.00 | $30,480.00 | $60,960.00 |