Property Info
- MLS A4647280
- Unit No B18
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 639
- Foundation Slab
- Min Lease Slab
- HOA Fees $649.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.8 | Gross Yield13.4% | Annual Rent$19,500.00 | Property Taxes$1,854.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
| Estimated Expenses | $1,854.00 | $9,270.00 | $18,540.00 | |||
| Net Cash Flow | $17,646.00 | $88,230.00 | $176,460.00 | |||
| HOA Fees | $7,788.00 | $38,940.00 | $77,880.00 |