Property Info
- MLS A4688276
- Unit No 202
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 906
- Living Area (sqft) 822
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield11% | Annual Rent$20,820.00 | Property Taxes$2,413.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,820.00 $1,735.00 / mo | $104,100.00 $1,735.00 / mo | $208,200.00 $1,735.00 / mo | |||
| Estimated Expenses | $2,413.63 | $12,068.15 | $24,136.30 | |||
| Net Cash Flow | $18,406.37 | $92,031.85 | $184,063.70 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |