Property Info
- MLS A4677406
- Unit No 201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1484
- Living Area (sqft) 1349
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,762.39
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate1.5 | Gross Yield13.8% | Annual Rent$27,600.00 | Property Taxes$3,416.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,416.42 | $17,082.10 | $34,164.20 | |||
| Net Cash Flow | $24,183.58 | $120,917.90 | $241,835.80 | |||
| HOA Fees | $21,148.68 | $105,743.40 | $211,486.80 |