Property Info
- MLS A4648454
- Unit No 704
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1288
- Foundation Slab
- Min Lease Slab
- HOA Fees $516.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield10.2% | Annual Rent$24,000.00 | Property Taxes$3,701.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,701.66 | $18,508.30 | $37,016.60 | |||
| Net Cash Flow | $20,298.34 | $101,491.70 | $202,983.40 | |||
| HOA Fees | $6,192.00 | $30,960.00 | $61,920.00 |