Property Info
- MLS A4630807
- Unit No 6312
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1141
- Foundation Slab
- Min Lease Slab
- HOA Fees $585.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$2,041.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,041.00 | $10,205.00 | $20,410.00 | |||
| Net Cash Flow | $20,159.00 | $100,795.00 | $201,590.00 | |||
| HOA Fees | $7,020.00 | $35,100.00 | $70,200.00 |