Property Info
- MLS A4630025
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 766
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,000.00
Interior Features
- Ceiling Fans(s)
- L Dining
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate2.3 | Gross Yield5.6% | Annual Rent$29,400.00 | Property Taxes$5,257.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,257.00 | $26,285.00 | $52,570.00 | |||
| Net Cash Flow | $24,143.00 | $120,715.00 | $241,430.00 | |||
| HOA Fees | $12,000.00 | $60,000.00 | $120,000.00 |