Property Info
- MLS U8247894
- Unit No 86
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 930
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.1% | Annual Rent$22,338.00 | Property Taxes$3,353.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,338.00 $1,861.50 / mo | $111,690.00 $1,861.50 / mo | $223,380.00 $1,861.50 / mo | |||
| Estimated Expenses | $3,353.00 | $16,765.00 | $33,530.00 | |||
| Net Cash Flow | $18,985.00 | $94,925.00 | $189,850.00 | |||
| HOA Fees | $4,224.00 | $21,120.00 | $42,240.00 |