Property Info
- MLS U8252375
- Unit No C
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Slab
- Min Lease Slab
- HOA Fees $809.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield10.1% | Annual Rent$23,400.00 | Property Taxes$2,694.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,694.00 | $13,470.00 | $26,940.00 | |||
| Net Cash Flow | $20,706.00 | $103,530.00 | $207,060.00 | |||
| HOA Fees | $9,708.00 | $48,540.00 | $97,080.00 |