Property Info
- MLS A4603137
- Unit No 2611
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,295.00
Interior Features
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.3 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$2,568.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,568.00 | $12,840.00 | $25,680.00 | |||
| Net Cash Flow | $18,432.00 | $92,160.00 | $184,320.00 | |||
| HOA Fees | $15,540.00 | $77,700.00 | $155,400.00 |