Property Info
- MLS A4687130
- Unit No 320
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1705
- Living Area (sqft) 1595
- Foundation Slab
- Min Lease Slab
- HOA Fees $729.32
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield11.1% | Annual Rent$28,800.00 | Property Taxes$3,668.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,668.00 | $18,340.00 | $36,680.00 | |||
| Net Cash Flow | $25,132.00 | $125,660.00 | $251,320.00 | |||
| HOA Fees | $8,751.84 | $43,759.20 | $87,518.40 |