Property Info
- MLS A4660119
- Unit No 30
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 682
- Living Area (sqft) 616
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,152.08
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.3 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$2,780.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,780.00 | $13,900.00 | $27,800.00 | |||
| Net Cash Flow | $16,420.00 | $82,100.00 | $164,200.00 | |||
| HOA Fees | $13,824.96 | $69,124.80 | $138,249.60 |