Property Info
- MLS A4634495
- Unit No 708
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1420
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
- HOA Fees $477.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate5.2 | Gross Yield9.5% | Annual Rent$21,900.00 | Property Taxes$4,307.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $4,307.00 | $21,535.00 | $43,070.00 | |||
| Net Cash Flow | $17,593.00 | $87,965.00 | $175,930.00 | |||
| HOA Fees | $5,724.00 | $28,620.00 | $57,240.00 |