Property Info
- MLS A4682496
- Unit No 1002
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 720
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield12% | Annual Rent$16,800.00 | Property Taxes$1,509.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,509.00 | $7,545.00 | $15,090.00 | |||
| Net Cash Flow | $15,291.00 | $76,455.00 | $152,910.00 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |