Property Info
- MLS A4656646
- Unit No 1005
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 720
- Living Area (sqft) 680
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $381.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield11.6% | Annual Rent$16,800.00 | Property Taxes$1,509.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,509.00 | $7,545.00 | $15,090.00 | |||
| Net Cash Flow | $15,291.00 | $76,455.00 | $152,910.00 | |||
| HOA Fees | $4,572.00 | $22,860.00 | $45,720.00 |