Property Info
- MLS A4620573
- Unit No 2607
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $538.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield10.9% | Annual Rent$24,000.00 | Property Taxes$3,207.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,207.83 | $16,039.15 | $32,078.30 | |||
| Net Cash Flow | $20,792.17 | $103,960.85 | $207,921.70 | |||
| HOA Fees | $6,456.00 | $32,280.00 | $64,560.00 |