Property Info
- MLS A4690522
- Unit No # 1028
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 949
- Living Area (sqft) 829
- Foundation Slab
- Min Lease Slab
- HOA Fees $670.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield13.8% | Annual Rent$20,400.00 | Property Taxes$2,282.56 | 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 | $2,282.56 | $11,412.80 | $22,825.60 | |||
| Net Cash Flow | $18,117.44 | $90,587.20 | $181,174.40 | |||
| HOA Fees | $8,040.00 | $40,200.00 | $80,400.00 |