Property Info
- MLS U8242128
- Unit No 208
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 640
- Foundation Slab
- Min Lease Slab
- HOA Fees $635.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield14% | Annual Rent$15,300.00 | Property Taxes$1,568.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,300.00 $1,275.00 / mo | $76,500.00 $1,275.00 / mo | $153,000.00 $1,275.00 / mo | |||
| Estimated Expenses | $1,568.98 | $7,844.90 | $15,689.80 | |||
| Net Cash Flow | $13,731.02 | $68,655.10 | $137,310.20 | |||
| HOA Fees | $7,620.00 | $38,100.00 | $76,200.00 |