Property Info
- MLS U8247538
- Unit No 14206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 785
- Foundation Slab
- Min Lease Slab
- HOA Fees $724.78
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.1 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$2,880.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,880.00 | $14,400.00 | $28,800.00 | |||
| Net Cash Flow | $17,520.00 | $87,600.00 | $175,200.00 | |||
| HOA Fees | $8,697.36 | $43,486.80 | $86,973.60 |