Property Info
- MLS A4679787
- Unit No BA201
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1478
- Living Area (sqft) 1216
- Foundation Slab
- Min Lease Slab
- HOA Fees $842.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.5 | Gross Yield12.4% | Annual Rent$61,800.00 | Property Taxes$4,361.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $61,800.00 $5,150.00 / mo | $309,000.00 $5,150.00 / mo | $618,000.00 $5,150.00 / mo | |||
| Estimated Expenses | $4,361.00 | $21,805.00 | $43,610.00 | |||
| Net Cash Flow | $57,439.00 | $287,195.00 | $574,390.00 | |||
| HOA Fees | $10,104.00 | $50,520.00 | $101,040.00 |