Property Info
- MLS A4638510
- Unit No 241
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1114
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,300.00
Interior Features
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate0.9 | Gross Yield5.6% | Annual Rent$42,000.00 | Property Taxes$8,041.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,041.00 | $40,205.00 | $80,410.00 | |||
| Net Cash Flow | $33,959.00 | $169,795.00 | $339,590.00 | |||
| HOA Fees | $27,600.00 | $138,000.00 | $276,000.00 |