Property Info
- MLS A4639489
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 928
- Foundation Slab
- Min Lease Slab
- HOA Fees $730.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield8% | Annual Rent$25,200.00 | Property Taxes$3,855.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,855.31 | $19,276.55 | $38,553.10 | |||
| Net Cash Flow | $21,344.69 | $106,723.45 | $213,446.90 | |||
| HOA Fees | $8,760.00 | $43,800.00 | $87,600.00 |