Property Info
- MLS A4664443
- Unit No 55
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1406
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $499.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate9.7 | Gross Yield14.5% | Annual Rent$24,000.00 | Property Taxes$1,973.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,973.74 | $9,868.70 | $19,737.40 | |||
| Net Cash Flow | $22,026.26 | $110,131.30 | $220,262.60 | |||
| HOA Fees | $5,988.00 | $29,940.00 | $59,880.00 |