Property Info
- MLS A4623512
- Unit No 1111
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Slab
- Min Lease Slab
- HOA Fees $476.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.2 | Gross Yield10.9% | Annual Rent$24,000.00 | Property Taxes$2,407.00 | 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 | $2,407.00 | $12,035.00 | $24,070.00 | |||
| Net Cash Flow | $21,593.00 | $107,965.00 | $215,930.00 | |||
| HOA Fees | $5,712.00 | $28,560.00 | $57,120.00 |