Property Info
- MLS U8243904
- Unit No 2204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1427
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,167.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate2.2 | Gross Yield4.8% | Annual Rent$54,000.00 | Property Taxes$14,877.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $14,877.00 | $74,385.00 | $148,770.00 | |||
| Net Cash Flow | $39,123.00 | $195,615.00 | $391,230.00 | |||
| HOA Fees | $14,004.00 | $70,020.00 | $140,040.00 |