Property Info
- MLS A4695572
- Unit No 7A11
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 925
- Living Area (sqft) 925
- Foundation Slab
- Min Lease Slab
- HOA Fees $612.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.0 | Gross Yield10.8% | Annual Rent$15,120.00 | Property Taxes$2,156.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,120.00 $1,260.00 / mo | $75,600.00 $1,260.00 / mo | $151,200.00 $1,260.00 / mo | |||
| Estimated Expenses | $2,156.24 | $10,781.20 | $21,562.40 | |||
| Net Cash Flow | $12,963.76 | $64,818.80 | $129,637.60 | |||
| HOA Fees | $7,344.00 | $36,720.00 | $73,440.00 |