Property Info
- MLS A4661714
- Unit No 305
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 830
- Living Area (sqft) 742
- Foundation Slab
- Min Lease Slab
- HOA Fees $258.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield8.6% | Annual Rent$17,940.00 | Property Taxes$2,633.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,633.00 | $13,165.00 | $26,330.00 | |||
| Net Cash Flow | $15,307.00 | $76,535.00 | $153,070.00 | |||
| HOA Fees | $3,096.00 | $15,480.00 | $30,960.00 |