Property Info
- MLS U8245944
- Unit No 132B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1198
- Foundation Slab
- Min Lease Slab
- HOA Fees $621.76
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate3.2 | Gross Yield6.2% | Annual Rent$24,000.00 | Property Taxes$3,960.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,960.31 | $19,801.55 | $39,603.10 | |||
| Net Cash Flow | $20,039.69 | $100,198.45 | $200,396.90 | |||
| HOA Fees | $7,461.12 | $37,305.60 | $74,611.20 |