Property Info
- MLS U8252369
- Unit No 401
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,075.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$5,847.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,847.00 | $29,235.00 | $58,470.00 | |||
| Net Cash Flow | $22,953.00 | $114,765.00 | $229,530.00 | |||
| HOA Fees | $12,900.00 | $64,500.00 | $129,000.00 |