Property Info
- MLS A4684462
- Unit No 302
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 883
- Living Area (sqft) 843
- Foundation Slab
- Min Lease Slab
- HOA Fees $414.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
Cash Flow
| Cap Rate9.3 | Gross Yield14% | Annual Rent$21,000.00 | Property Taxes$2,143.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,143.00 | $10,715.00 | $21,430.00 | |||
| Net Cash Flow | $18,857.00 | $94,285.00 | $188,570.00 | |||
| HOA Fees | $4,968.00 | $24,840.00 | $49,680.00 |