Property Info
- MLS A4697447
- Unit No 51
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $499.00
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate11.0 | Gross Yield16.6% | Annual Rent$24,000.00 | Property Taxes$2,012.00 | 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 | $2,012.00 | $10,060.00 | $20,120.00 | |||
| Net Cash Flow | $21,988.00 | $109,940.00 | $219,880.00 | |||
| HOA Fees | $5,988.00 | $29,940.00 | $59,880.00 |