Property Info
- MLS A4674580
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 786
- Living Area (sqft) 714
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate15.6 | Gross Yield19.4% | Annual Rent$30,000.00 | Property Taxes$1,484.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,484.12 | $7,420.60 | $14,841.20 | |||
| Net Cash Flow | $28,515.88 | $142,579.40 | $285,158.80 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |