Property Info
- MLS A4645873
- Unit No 730
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1224
- Foundation Slab
- Min Lease Slab
- HOA Fees $786.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.0 | Gross Yield7.1% | Annual Rent$24,000.00 | Property Taxes$1,126.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,126.00 | $5,630.00 | $11,260.00 | |||
| Net Cash Flow | $22,874.00 | $114,370.00 | $228,740.00 | |||
| HOA Fees | $9,432.00 | $47,160.00 | $94,320.00 |