Property Info
- MLS A4638950
- Unit No 1210
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1222
- Foundation Slab
- Min Lease Slab
- HOA Fees $579.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate2.9 | Gross Yield7.3% | Annual Rent$16,800.00 | Property Taxes$3,270.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,270.87 | $16,354.35 | $32,708.70 | |||
| Net Cash Flow | $13,529.13 | $67,645.65 | $135,291.30 | |||
| HOA Fees | $6,948.00 | $34,740.00 | $69,480.00 |