Property Info
- MLS A4687619
- Unit No 125
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 759
- Living Area (sqft) 759
- Foundation Slab
- Min Lease Slab
- HOA Fees $671.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield12.1% | Annual Rent$20,400.00 | Property Taxes$2,128.52 | 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 | $2,128.52 | $10,642.60 | $21,285.20 | |||
| Net Cash Flow | $18,271.48 | $91,357.40 | $182,714.80 | |||
| HOA Fees | $8,052.00 | $40,260.00 | $80,520.00 |