Property Info
- MLS U8239098
- Unit No 1105
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 530
- Foundation Slab
- Min Lease Slab
- HOA Fees $758.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.0 | Gross Yield9.4% | Annual Rent$19,800.00 | Property Taxes$2,392.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,392.00 | $11,960.00 | $23,920.00 | |||
| Net Cash Flow | $17,408.00 | $87,040.00 | $174,080.00 | |||
| HOA Fees | $9,096.00 | $45,480.00 | $90,960.00 |