Property Info
- MLS A4699862
- Unit No 405
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1457
- Living Area (sqft) 1209
- Foundation Slab
- Min Lease -
- HOA Fees $1,300.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate0.8 | Gross Yield5.5% | Annual Rent$27,600.00 | Property Taxes$8,067.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $8,067.00 | $40,335.00 | $80,670.00 | |||
| Net Cash Flow | $19,533.00 | $97,665.00 | $195,330.00 | |||
| HOA Fees | $15,600.00 | $78,000.00 | $156,000.00 |