Property Info
- MLS U8236083
- Unit No 125
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 715
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield10.7% | Annual Rent$15,000.00 | Property Taxes$1,588.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,588.40 | $7,942.00 | $15,884.00 | |||
| Net Cash Flow | $13,411.60 | $67,058.00 | $134,116.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |