Property Info
- MLS A4643453
- Unit No 403
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 953
- Foundation Slab
- Min Lease Slab
- HOA Fees $661.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.4 | Gross Yield12.3% | Annual Rent$21,600.00 | Property Taxes$2,449.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,449.76 | $12,248.80 | $24,497.60 | |||
| Net Cash Flow | $19,150.24 | $95,751.20 | $191,502.40 | |||
| HOA Fees | $7,932.00 | $39,660.00 | $79,320.00 |