Property Info
- MLS A4647437
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 594
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,107.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield12.8% | Annual Rent$54,000.00 | Property Taxes$4,768.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $4,768.00 | $23,840.00 | $47,680.00 | |||
| Net Cash Flow | $49,232.00 | $246,160.00 | $492,320.00 | |||
| HOA Fees | $25,284.00 | $126,420.00 | $252,840.00 |