Property Info
- MLS V4945696
- Unit No 215
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 915
- Living Area (sqft) 915
- Foundation Slab
- Min Lease Slab
- HOA Fees $295.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.9 | Gross Yield10.7% | Annual Rent$15,000.00 | Property Taxes$1,869.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,869.58 | $9,347.90 | $18,695.80 | |||
| Net Cash Flow | $13,130.42 | $65,652.10 | $131,304.20 | |||
| HOA Fees | $3,540.00 | $17,700.00 | $35,400.00 |