Property Info
- MLS U8250535
- Unit No 1211
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 970
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $685.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield11% | Annual Rent$25,200.00 | Property Taxes$2,731.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,731.10 | $13,655.50 | $27,311.00 | |||
| Net Cash Flow | $22,468.90 | $112,344.50 | $224,689.00 | |||
| HOA Fees | $8,220.00 | $41,100.00 | $82,200.00 |