Property Info
- MLS A4652488
- Unit No 1711
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield10.1% | Annual Rent$18,000.00 | Property Taxes$3,045.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,045.16 | $15,225.80 | $30,451.60 | |||
| Net Cash Flow | $14,954.84 | $74,774.20 | $149,548.40 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |