Property Info
- MLS A4645856
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 576
- Foundation Slab
- Min Lease Slab
- HOA Fees $374.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield6.9% | Annual Rent$18,000.00 | Property Taxes$793.00 | 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 | $793.00 | $3,965.00 | $7,930.00 | |||
| Net Cash Flow | $17,207.00 | $86,035.00 | $172,070.00 | |||
| HOA Fees | $4,488.00 | $22,440.00 | $44,880.00 |