Property Info
- MLS U8238510
- Unit No B23
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 665
- Living Area (sqft) 665
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $849.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.1 | Gross Yield5.7% | Annual Rent$21,600.00 | Property Taxes$3,477.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,477.00 | $17,385.00 | $34,770.00 | |||
| Net Cash Flow | $18,123.00 | $90,615.00 | $181,230.00 | |||
| HOA Fees | $10,188.00 | $50,940.00 | $101,880.00 |