Property Info
- MLS A4674074
- Unit No 217
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1040
- Living Area (sqft) 987
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,080.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.6 | Gross Yield20.7% | Annual Rent$24,000.00 | Property Taxes$2,293.70 | 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 | $2,293.70 | $11,468.50 | $22,937.00 | |||
| Net Cash Flow | $21,706.30 | $108,531.50 | $217,063.00 | |||
| HOA Fees | $12,960.00 | $64,800.00 | $129,600.00 |