Property Info
- MLS A4647993
- Unit No 506
- 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
Cash Flow
| Cap Rate6.8 | Gross Yield11.3% | Annual Rent$19,800.00 | Property Taxes$1,931.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,931.00 | $9,655.00 | $19,310.00 | |||
| Net Cash Flow | $17,869.00 | $89,345.00 | $178,690.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |