Property Info
- MLS A4616812
- Unit No 7
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $363.33
Interior Features
Cash Flow
| Cap Rate3.7 | Gross Yield8.8% | Annual Rent$8,400.00 | Property Taxes$489.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $8,400.00 $700.00 / mo | $42,000.00 $700.00 / mo | $84,000.00 $700.00 / mo | |||
| Estimated Expenses | $489.00 | $2,445.00 | $4,890.00 | |||
| Net Cash Flow | $7,911.00 | $39,555.00 | $79,110.00 | |||
| HOA Fees | $4,359.96 | $21,799.80 | $43,599.60 |