Property Info
- MLS A4628473
- Unit No 716
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 661
- Foundation Slab
- Min Lease Slab
- HOA Fees $559.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
Cash Flow
| Cap Rate4.8 | Gross Yield8.8% | Annual Rent$20,400.00 | Property Taxes$2,414.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,414.00 | $12,070.00 | $24,140.00 | |||
| Net Cash Flow | $17,986.00 | $89,930.00 | $179,860.00 | |||
| HOA Fees | $6,708.00 | $33,540.00 | $67,080.00 |