Property Info
- MLS A4615576
- Unit No 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,593.67
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate-0.6 | Gross Yield7.9% | Annual Rent$21,000.00 | Property Taxes$3,398.00 | 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 | $3,398.00 | $16,990.00 | $33,980.00 | |||
| Net Cash Flow | $17,602.00 | $88,010.00 | $176,020.00 | |||
| HOA Fees | $19,124.04 | $95,620.20 | $191,240.40 |