Property Info
- MLS U8251120
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 680
- Foundation Slab
- Min Lease Slab
- HOA Fees $526.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield10.8% | Annual Rent$16,800.00 | Property Taxes$1,922.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,922.00 | $9,610.00 | $19,220.00 | |||
| Net Cash Flow | $14,878.00 | $74,390.00 | $148,780.00 | |||
| HOA Fees | $6,312.00 | $31,560.00 | $63,120.00 |