Property Info
- MLS U8245370
- Unit No B204
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 865
- Foundation Slab
- Min Lease Slab
- HOA Fees $548.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate2.9 | Gross Yield8.6% | Annual Rent$12,420.00 | Property Taxes$1,623.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,420.00 $1,035.00 / mo | $62,100.00 $1,035.00 / mo | $124,200.00 $1,035.00 / mo | |||
| Estimated Expenses | $1,623.58 | $8,117.90 | $16,235.80 | |||
| Net Cash Flow | $10,796.42 | $53,982.10 | $107,964.20 | |||
| HOA Fees | $6,576.00 | $32,880.00 | $65,760.00 |