Property Info
- MLS A4648318
- Unit No 1313 (3M)
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 866
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.9% | Annual Rent$15,600.00 | Property Taxes$1,442.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,442.46 | $7,212.30 | $14,424.60 | |||
| Net Cash Flow | $14,157.54 | $70,787.70 | $141,575.40 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |