Property Info
- MLS A4681883
- Unit No 60-4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 432
- Living Area (sqft) 432
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate10.5 | Gross Yield13.3% | Annual Rent$18,000.00 | Property Taxes$1,615.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,615.00 | $8,075.00 | $16,150.00 | |||
| Net Cash Flow | $16,385.00 | $81,925.00 | $163,850.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |