Property Info
- MLS A4643727
- Unit No 103J
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1144
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate13.0 | Gross Yield17.1% | Annual Rent$30,000.00 | Property Taxes$1,163.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,163.53 | $5,817.65 | $11,635.30 | |||
| Net Cash Flow | $28,836.47 | $144,182.35 | $288,364.70 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |