Property Info
- MLS A4684989
- Unit No 4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 528
- Living Area (sqft) 428
- Foundation Slab
- Min Lease Slab
- HOA Fees $393.33
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.6 | Gross Yield7.7% | Annual Rent$17,400.00 | Property Taxes$2,359.00 | 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 | $2,359.00 | $11,795.00 | $23,590.00 | |||
| Net Cash Flow | $15,041.00 | $75,205.00 | $150,410.00 | |||
| HOA Fees | $4,719.96 | $23,599.80 | $47,199.60 |