Property Info
- MLS A4584290
- Unit No C-302
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 912
- Foundation Slab
- Min Lease Slab
- HOA Fees $519.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Walk-In Closet(s)
Cash Flow
Cap Rate4.6 | Gross Yield9.9% | Annual Rent$14,400.00 | Property Taxes$1,475.54 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
Estimated Expenses | $1,475.54 | $7,377.70 | $14,755.40 | |||
Net Cash Flow | $12,924.46 | $64,622.30 | $129,244.60 | |||
HOA Fees | $6,228.00 | $31,140.00 | $62,280.00 |