Property Info
- MLS A4599342
- Unit No 1903
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1064
- Foundation Slab
- Min Lease Slab
- HOA Fees $535.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
Cash Flow
| Cap Rate7.2 | Gross Yield10.8% | Annual Rent$28,680.00 | Property Taxes$3,066.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,680.00 $2,390.00 / mo | $143,400.00 $2,390.00 / mo | $286,800.00 $2,390.00 / mo | |||
| Estimated Expenses | $3,066.00 | $15,330.00 | $30,660.00 | |||
| Net Cash Flow | $25,614.00 | $128,070.00 | $256,140.00 | |||
| HOA Fees | $6,420.00 | $32,100.00 | $64,200.00 |