Property Info
- MLS A4653784
- Unit No 1724
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1132
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$3,220.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,220.37 | $16,101.85 | $32,203.70 | |||
| Net Cash Flow | $18,379.63 | $91,898.15 | $183,796.30 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |