Property Info
- MLS A4686064
- Unit No C13
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) -
- Foundation -
- Min Lease
- HOA Fees $410.51
Interior Features
Cash Flow
| Cap Rate1.1 | Gross Yield2.7% | Annual Rent$13,200.00 | Property Taxes$2,681.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $2,681.00 | $13,405.00 | $26,810.00 | |||
| Net Cash Flow | $10,519.00 | $52,595.00 | $105,190.00 | |||
| HOA Fees | $4,926.12 | $24,630.60 | $49,261.20 |