Property Info
- MLS A4656483
- Unit No 801
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 973
- Living Area (sqft) 873
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,038.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate-3.6 | Gross Yield9.1% | Annual Rent$19,200.00 | Property Taxes$2,363.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,363.00 | $11,815.00 | $23,630.00 | |||
| Net Cash Flow | $16,837.00 | $84,185.00 | $168,370.00 | |||
| HOA Fees | $24,459.96 | $122,299.80 | $244,599.60 |