Property Info
- MLS A4616821
- Unit No 1305
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $373.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate6.0 | Gross Yield9.6% | Annual Rent$19,188.00 | Property Taxes$2,687.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $19,188.00 $1,599.00 / mo | $95,940.00 $1,599.00 / mo | $191,880.00 $1,599.00 / mo | |||
Estimated Expenses | $2,687.00 | $13,435.00 | $26,870.00 | |||
Net Cash Flow | $16,501.00 | $82,505.00 | $165,010.00 | |||
HOA Fees | $4,476.00 | $22,380.00 | $44,760.00 |