Property Info
- MLS A4614628
- Unit No 725
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1147
- Foundation Slab
- Min Lease Slab
- HOA Fees $511.00
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
Cap Rate5.6 | Gross Yield8.5% | Annual Rent$25,200.00 | Property Taxes$2,433.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
Estimated Expenses | $2,433.00 | $12,165.00 | $24,330.00 | |||
Net Cash Flow | $22,767.00 | $113,835.00 | $227,670.00 | |||
HOA Fees | $6,132.00 | $30,660.00 | $61,320.00 |