Property Info
- MLS A4668214
- Unit No 1501
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1448
- Living Area (sqft) 1364
- Foundation Other
- Min Lease Other
- HOA Fees $1,424.23
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield7.4% | Annual Rent$78,000.00 | Property Taxes$11,510.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $78,000.00 $6,500.00 / mo | $390,000.00 $6,500.00 / mo | $780,000.00 $6,500.00 / mo | |||
| Estimated Expenses | $11,510.50 | $57,552.50 | $115,105.00 | |||
| Net Cash Flow | $66,489.50 | $332,447.50 | $664,895.00 | |||
| HOA Fees | $17,090.76 | $85,453.80 | $170,907.60 |