Property Info
- MLS A4660585
- Unit No 921
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 680
- Living Area (sqft) 593
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $324.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.3 | Gross Yield13% | Annual Rent$19,200.00 | Property Taxes$1,609.00 | 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 | $1,609.00 | $8,045.00 | $16,090.00 | |||
| Net Cash Flow | $17,591.00 | $87,955.00 | $175,910.00 | |||
| HOA Fees | $3,888.00 | $19,440.00 | $38,880.00 |