Property Info
- MLS A4656405
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1365
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,375.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
Cap Rate3.1 | Gross Yield9.5% | Annual Rent$27,600.00 | Property Taxes$2,084.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
Estimated Expenses | $2,084.00 | $10,420.00 | $20,840.00 | |||
Net Cash Flow | $25,516.00 | $127,580.00 | $255,160.00 | |||
HOA Fees | $16,500.00 | $82,500.00 | $165,000.00 |