Property Info
- MLS U8248106
- Unit No 123
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1074
- Foundation Basement
- Min Lease Basement
- HOA Fees $471.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate8.9 | Gross Yield15.2% | Annual Rent$17,940.00 | Property Taxes$1,793.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $1,793.00 | $8,965.00 | $17,930.00 | |||
| Net Cash Flow | $16,147.00 | $80,735.00 | $161,470.00 | |||
| HOA Fees | $5,652.00 | $28,260.00 | $56,520.00 |