Property Info
- MLS U8250846
- Unit No 1010-1011
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2070
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,573.87
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield9.6% | Annual Rent$72,000.00 | Property Taxes$9,985.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $9,985.77 | $49,928.85 | $99,857.70 | |||
| Net Cash Flow | $62,014.23 | $310,071.15 | $620,142.30 | |||
| HOA Fees | $18,886.44 | $94,432.20 | $188,864.40 |