Property Info
- MLS U8241628
- Unit No 115
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 945
- Foundation Slab
- Min Lease Slab
- HOA Fees $696.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.1 | Gross Yield6.4% | Annual Rent$28,800.00 | Property Taxes$6,679.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,679.65 | $33,398.25 | $66,796.50 | |||
| Net Cash Flow | $22,120.35 | $110,601.75 | $221,203.50 | |||
| HOA Fees | $8,352.00 | $41,760.00 | $83,520.00 |