Property Info
- MLS A4608650
- Unit No 51
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $499.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.3 | Gross Yield11.7% | Annual Rent$21,000.00 | Property Taxes$1,952.00 | 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 | $1,952.00 | $9,760.00 | $19,520.00 | |||
| Net Cash Flow | $19,048.00 | $95,240.00 | $190,480.00 | |||
| HOA Fees | $5,988.00 | $29,940.00 | $59,880.00 |