Property Info
- MLS A4687352
- Unit No 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,481.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate-0.5 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$3,611.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,611.15 | $18,055.75 | $36,111.50 | |||
| Net Cash Flow | $16,788.85 | $83,944.25 | $167,888.50 | |||
| HOA Fees | $17,772.00 | $88,860.00 | $177,720.00 |