Property Info
- MLS A4689051
- Unit No 291
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1266
- Living Area (sqft) 1118
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,410.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.7 | Gross Yield10% | Annual Rent$21,600.00 | Property Taxes$3,149.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,149.00 | $15,745.00 | $31,490.00 | |||
| Net Cash Flow | $18,451.00 | $92,255.00 | $184,510.00 | |||
| HOA Fees | $16,920.00 | $84,600.00 | $169,200.00 |