Property Info
- MLS A4620379
- Unit No 7631
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1282
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.00
Interior Features
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield8.4% | Annual Rent$27,000.00 | Property Taxes$3,579.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,579.45 | $17,897.25 | $35,794.50 | |||
| Net Cash Flow | $23,420.55 | $117,102.75 | $234,205.50 | |||
| HOA Fees | $3,948.00 | $19,740.00 | $39,480.00 |