Property Info
- MLS A4633397
- Unit No 1406
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield11.4% | Annual Rent$22,200.00 | Property Taxes$2,923.00 | 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 | $2,923.00 | $14,615.00 | $29,230.00 | |||
| Net Cash Flow | $19,277.00 | $96,385.00 | $192,770.00 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |