Property Info
- MLS A4647035
- Unit No 2010
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 846
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
Cap Rate7.0 | Gross Yield10.9% | Annual Rent$18,000.00 | Property Taxes$2,876.00 | 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 | $2,876.00 | $14,380.00 | $28,760.00 | |||
Net Cash Flow | $15,124.00 | $75,620.00 | $151,240.00 | |||
HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |