Property Info
- MLS A4625302
- Unit No 307
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.00
Interior Features
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield15% | Annual Rent$13,860.00 | Property Taxes$1,297.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,860.00 $1,155.00 / mo | $69,300.00 $1,155.00 / mo | $138,600.00 $1,155.00 / mo | |||
| Estimated Expenses | $1,297.00 | $6,485.00 | $12,970.00 | |||
| Net Cash Flow | $12,563.00 | $62,815.00 | $125,630.00 | |||
| HOA Fees | $6,444.00 | $32,220.00 | $64,440.00 |