Property Info
- MLS A4651940
- Unit No 331
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1002
- Foundation Slab
- Min Lease Slab
- HOA Fees $592.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate8.9 | Gross Yield12.7% | Annual Rent$31,200.00 | Property Taxes$2,280.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $2,280.00 | $11,400.00 | $22,800.00 | |||
| Net Cash Flow | $28,920.00 | $144,600.00 | $289,200.00 | |||
| HOA Fees | $7,104.00 | $35,520.00 | $71,040.00 |