Property Info
- MLS U8240152
- Unit No 222
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 715
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $500.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$1,406.87 | 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 | $1,406.87 | $7,034.35 | $14,068.70 | |||
| Net Cash Flow | $16,593.13 | $82,965.65 | $165,931.30 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |