Property Info
- MLS A4693011
- Unit No 402
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1260
- Living Area (sqft) 1156
- Foundation Block
- Min Lease Block
- HOA Fees $2,016.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-2.2 | Gross Yield9% | Annual Rent$23,400.00 | Property Taxes$4,832.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,832.00 | $24,160.00 | $48,320.00 | |||
| Net Cash Flow | $18,568.00 | $92,840.00 | $185,680.00 | |||
| HOA Fees | $24,195.96 | $120,979.80 | $241,959.60 |