Property Info
- MLS A4602612
- Unit No 252
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1254
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,995.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield13.1% | Annual Rent$42,000.00 | Property Taxes$3,824.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $3,824.57 | $19,122.85 | $38,245.70 | |||
| Net Cash Flow | $38,175.43 | $190,877.15 | $381,754.30 | |||
| HOA Fees | $23,940.00 | $119,700.00 | $239,400.00 |