Property Info
- MLS A4656496
- Unit No 224
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 783
- Foundation Slab
- Min Lease Slab
- HOA Fees $389.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield11% | Annual Rent$19,800.00 | Property Taxes$2,354.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,354.21 | $11,771.05 | $23,542.10 | |||
| Net Cash Flow | $17,445.79 | $87,228.95 | $174,457.90 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |
