Property Info
- MLS U8244016
- Unit No 3155
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 825
- Foundation Block
- Min Lease Block
- HOA Fees $622.33
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield10.7% | Annual Rent$19,800.00 | Property Taxes$2,496.00 | 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 | $2,496.00 | $12,480.00 | $24,960.00 | |||
| Net Cash Flow | $17,304.00 | $86,520.00 | $173,040.00 | |||
| HOA Fees | $7,467.96 | $37,339.80 | $74,679.60 |