Property Info
- MLS U8250641
- Unit No 205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 708
- Foundation Slab
- Min Lease Slab
- HOA Fees $437.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate7.8 | Gross Yield13.1% | Annual Rent$14,400.00 | Property Taxes$582.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $582.66 | $2,913.30 | $5,826.60 | |||
| Net Cash Flow | $13,817.34 | $69,086.70 | $138,173.40 | |||
| HOA Fees | $5,244.00 | $26,220.00 | $52,440.00 |