Property Info
- MLS A4636029
- Unit No 502
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 977
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield11.7% | Annual Rent$21,600.00 | Property Taxes$1,875.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,875.00 | $9,375.00 | $18,750.00 | |||
| Net Cash Flow | $19,725.00 | $98,625.00 | $197,250.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |