Property Info
- MLS A4674307
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1072
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,351.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate11.8 | Gross Yield16.3% | Annual Rent$78,000.00 | Property Taxes$5,334.00 | 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 | $5,334.00 | $26,670.00 | $53,340.00 | |||
| Net Cash Flow | $72,666.00 | $363,330.00 | $726,660.00 | |||
| HOA Fees | $16,212.00 | $81,060.00 | $162,120.00 |