Property Info
- MLS A4658383
- Unit No 1310
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 750
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate8.8 | Gross Yield12.8% | Annual Rent$18,900.00 | Property Taxes$2,303.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,303.01 | $11,515.05 | $23,030.10 | |||
| Net Cash Flow | $16,596.99 | $82,984.95 | $165,969.90 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |