Property Info
- MLS A4670121
- Unit No 921
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1527
- Living Area (sqft) 1527
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,865.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Stone Counters
Cash Flow
| Cap Rate-2.5 | Gross Yield6.6% | Annual Rent$19,200.00 | Property Taxes$4,053.12 | 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 | $4,053.12 | $20,265.60 | $40,531.20 | |||
| Net Cash Flow | $15,146.88 | $75,734.40 | $151,468.80 | |||
| HOA Fees | $22,380.00 | $111,900.00 | $223,800.00 |