Property Info
- MLS A4656802
- Unit No 203
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 766
- Living Area (sqft) 694
- Foundation Slab
- Min Lease Slab
- HOA Fees $369.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.6 | Gross Yield15.8% | Annual Rent$18,600.00 | Property Taxes$1,639.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,639.20 | $8,196.00 | $16,392.00 | |||
| Net Cash Flow | $16,960.80 | $84,804.00 | $169,608.00 | |||
| HOA Fees | $4,428.00 | $22,140.00 | $44,280.00 |