Property Info
- MLS A4595982
- Unit No 1615
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 759
- Foundation Slab
- Min Lease Slab
- HOA Fees $492.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.7% | Annual Rent$21,600.00 | Property Taxes$1,899.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,899.00 | $9,495.00 | $18,990.00 | |||
| Net Cash Flow | $19,701.00 | $98,505.00 | $197,010.00 | |||
| HOA Fees | $5,904.00 | $29,520.00 | $59,040.00 |