Property Info
- MLS A4592549
- Unit No 403
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 858
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,751.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.1 | Gross Yield4.2% | Annual Rent$34,800.00 | Property Taxes$4,994.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $4,994.00 | $24,970.00 | $49,940.00 | |||
| Net Cash Flow | $29,806.00 | $149,030.00 | $298,060.00 | |||
| HOA Fees | $21,012.00 | $105,060.00 | $210,120.00 |