Property Info
- MLS A4682987
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1454
- Living Area (sqft) 1310
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate7.5 | Gross Yield11.2% | Annual Rent$30,000.00 | Property Taxes$3,629.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,629.25 | $18,146.25 | $36,292.50 | |||
| Net Cash Flow | $26,370.75 | $131,853.75 | $263,707.50 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |