Property Info
- MLS A4687794
- Unit No 7
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 667
- Living Area (sqft) 582
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.78
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield10.8% | Annual Rent$20,400.00 | Property Taxes$2,151.45 | 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 | $2,151.45 | $10,757.25 | $21,514.50 | |||
| Net Cash Flow | $18,248.55 | $91,242.75 | $182,485.50 | |||
| HOA Fees | $4,293.36 | $21,466.80 | $42,933.60 |