Property Info
- MLS A4647339
- Unit No 242
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 725
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.9 | Gross Yield14.5% | Annual Rent$17,400.00 | Property Taxes$1,562.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,562.97 | $7,814.85 | $15,629.70 | |||
| Net Cash Flow | $15,837.03 | $79,185.15 | $158,370.30 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |