Property Info
- MLS A4668848
- Unit No 120
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 725
- Living Area (sqft) 697
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,038.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate-4.8 | Gross Yield12.6% | Annual Rent$19,200.00 | Property Taxes$2,106.69 | 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 | $2,106.69 | $10,533.45 | $21,066.90 | |||
| Net Cash Flow | $17,093.31 | $85,466.55 | $170,933.10 | |||
| HOA Fees | $24,459.96 | $122,299.80 | $244,599.60 |