Property Info
- MLS A4696786
- Unit No 1201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2671
- Living Area (sqft) 2045
- Foundation Slab
- Min Lease Slab
- HOA Fees $760.42
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7.8% | Annual Rent$28,200.00 | Property Taxes$4,577.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,577.00 | $22,885.00 | $45,770.00 | |||
| Net Cash Flow | $23,623.00 | $118,115.00 | $236,230.00 | |||
| HOA Fees | $9,125.04 | $45,625.20 | $91,250.40 |