Property Info
- MLS A4678849
- Unit No 603
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 970
- Living Area (sqft) 778
- Foundation Slab
- Min Lease Slab
- HOA Fees $4,160.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate-1.7 | Gross Yield13.4% | Annual Rent$48,000.00 | Property Taxes$4,214.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $4,214.72 | $21,073.60 | $42,147.20 | |||
| Net Cash Flow | $43,785.28 | $218,926.40 | $437,852.80 | |||
| HOA Fees | $49,920.00 | $249,600.00 | $499,200.00 |