Property Info
- MLS A4656483
- Unit No 801
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 873
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,113.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate-4.5 | Gross Yield8.4% | Annual Rent$18,000.00 | Property Taxes$2,363.00 | 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 | $2,363.00 | $11,815.00 | $23,630.00 | |||
| Net Cash Flow | $15,637.00 | $78,185.00 | $156,370.00 | |||
| HOA Fees | $25,359.96 | $126,799.80 | $253,599.60 |