Property Info
- MLS A4695729
- Unit No 101
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 766
- Living Area (sqft) 766
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,000.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate1.8 | Gross Yield5.6% | Annual Rent$24,000.00 | Property Taxes$4,533.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,533.00 | $22,665.00 | $45,330.00 | |||
| Net Cash Flow | $19,467.00 | $97,335.00 | $194,670.00 | |||
| HOA Fees | $12,000.00 | $60,000.00 | $120,000.00 |