Property Info
- MLS U8255463
- Unit No 335
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 642
- Foundation Slab
- Min Lease Slab
- HOA Fees $526.00
Interior Features
- Ceiling Fans(s)
- L Dining
- Open Floorplan
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield12.4% | Annual Rent$18,600.00 | Property Taxes$3,053.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $3,053.84 | $15,269.20 | $30,538.40 | |||
| Net Cash Flow | $15,546.16 | $77,730.80 | $155,461.60 | |||
| HOA Fees | $6,312.00 | $31,560.00 | $63,120.00 |