Property Info
- MLS A4692335
- Unit No 104
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 865
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $957.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield10.1% | Annual Rent$45,600.00 | Property Taxes$3,325.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $3,325.50 | $16,627.50 | $33,255.00 | |||
| Net Cash Flow | $42,274.50 | $211,372.50 | $422,745.00 | |||
| HOA Fees | $11,484.00 | $57,420.00 | $114,840.00 |