Property Info
- MLS A4631832
- Unit No 409
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 634
- Foundation Other
- Min Lease Other
- HOA Fees $349.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate8.7 | Gross Yield13.7% | Annual Rent$18,600.00 | Property Taxes$2,522.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,522.30 | $12,611.50 | $25,223.00 | |||
| Net Cash Flow | $16,077.70 | $80,388.50 | $160,777.00 | |||
| HOA Fees | $4,188.00 | $20,940.00 | $41,880.00 |