Property Info
- MLS A4641793
- Unit No 320
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1144
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield11.4% | Annual Rent$18,000.00 | Property Taxes$676.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $676.87 | $3,384.35 | $6,768.70 | |||
| Net Cash Flow | $17,323.13 | $86,615.65 | $173,231.30 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |