Property Info
- MLS A4647342
- Unit No 425
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 725
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate9.2 | Gross Yield13.4% | Annual Rent$17,400.00 | Property Taxes$1,504.26 | 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 | $1,504.26 | $7,521.30 | $15,042.60 | |||
| Net Cash Flow | $15,895.74 | $79,478.70 | $158,957.40 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |