Property Info
- MLS A4642104
- Unit No C3
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 561
- Foundation Slab
- Min Lease Slab
- HOA Fees $564.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield14.5% | Annual Rent$18,420.00 | Property Taxes$1,669.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,420.00 $1,535.00 / mo | $92,100.00 $1,535.00 / mo | $184,200.00 $1,535.00 / mo | |||
| Estimated Expenses | $1,669.82 | $8,349.10 | $16,698.20 | |||
| Net Cash Flow | $16,750.18 | $83,750.90 | $167,501.80 | |||
| HOA Fees | $6,768.00 | $33,840.00 | $67,680.00 |