Property Info
- MLS A4696079
- Unit No 1311
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1136
- Living Area (sqft) 1008
- Foundation Slab
- Min Lease Slab
- HOA Fees $441.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield9.8% | Annual Rent$16,740.00 | Property Taxes$2,926.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,740.00 $1,395.00 / mo | $83,700.00 $1,395.00 / mo | $167,400.00 $1,395.00 / mo | |||
| Estimated Expenses | $2,926.00 | $14,630.00 | $29,260.00 | |||
| Net Cash Flow | $13,814.00 | $69,070.00 | $138,140.00 | |||
| HOA Fees | $5,292.00 | $26,460.00 | $52,920.00 |