Property Info
- MLS U8254522
- Unit No 1025D
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 820
- Foundation Slab
- Min Lease Slab
- HOA Fees $451.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.5 | Gross Yield12% | Annual Rent$20,400.00 | Property Taxes$2,211.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,211.27 | $11,056.35 | $22,112.70 | |||
| Net Cash Flow | $18,188.73 | $90,943.65 | $181,887.30 | |||
| HOA Fees | $5,412.00 | $27,060.00 | $54,120.00 |