Property Info
- MLS A4649721
- Unit No 5J
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 963
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,219.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.9 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$5,387.73 | 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 | $5,387.73 | $26,938.65 | $53,877.30 | |||
| Net Cash Flow | $18,612.27 | $93,061.35 | $186,122.70 | |||
| HOA Fees | $14,628.00 | $73,140.00 | $146,280.00 |