Property Info
- MLS A4589416
- Unit No 305MAR
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,373.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.7 | Gross Yield13.6% | Annual Rent$64,008.00 | Property Taxes$4,117.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $64,008.00 $5,334.00 / mo | $320,040.00 $5,334.00 / mo | $640,080.00 $5,334.00 / mo | |||
| Estimated Expenses | $4,117.00 | $20,585.00 | $41,170.00 | |||
| Net Cash Flow | $59,891.00 | $299,455.00 | $598,910.00 | |||
| HOA Fees | $28,476.00 | $142,380.00 | $284,760.00 |