Property Info
- MLS A4647353
- Unit No 306
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 977
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield10.8% | Annual Rent$18,900.00 | Property Taxes$2,017.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,017.00 | $10,085.00 | $20,170.00 | |||
| Net Cash Flow | $16,883.00 | $84,415.00 | $168,830.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |