Property Info
- MLS A4609259
- Unit No 708
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
- HOA Fees $477.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate4.8 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$4,307.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,307.00 | $21,535.00 | $43,070.00 | |||
| Net Cash Flow | $19,693.00 | $98,465.00 | $196,930.00 | |||
| HOA Fees | $5,724.00 | $28,620.00 | $57,240.00 |