Property Info
- MLS A4684819
- Unit No S-614
- Bedrooms 0
- Bathrooms 1
- Area (sqft) 348
- Living Area (sqft) 348
- Foundation Slab
- Min Lease Slab
- HOA Fees $760.00
Interior Features
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield16% | Annual Rent$17,400.00 | Property Taxes$2,005.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,005.00 | $10,025.00 | $20,050.00 | |||
| Net Cash Flow | $15,395.00 | $76,975.00 | $153,950.00 | |||
| HOA Fees | $9,120.00 | $45,600.00 | $91,200.00 |