Property Info
- MLS A4628640
- Unit No 407
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield9% | Annual Rent$19,800.00 | Property Taxes$2,175.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,175.02 | $10,875.10 | $21,750.20 | |||
| Net Cash Flow | $17,624.98 | $88,124.90 | $176,249.80 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |