Property Info
- MLS A4653194
- Unit No 33
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,200.00
Interior Features
Cash Flow
| Cap Rate-5.5 | Gross Yield8.3% | Annual Rent$9,000.00 | Property Taxes$616.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,000.00 $750.00 / mo | $45,000.00 $750.00 / mo | $90,000.00 $750.00 / mo | |||
| Estimated Expenses | $616.98 | $3,084.90 | $6,169.80 | |||
| Net Cash Flow | $8,383.02 | $41,915.10 | $83,830.20 | |||
| HOA Fees | $14,400.00 | $72,000.00 | $144,000.00 |
