Property Info
- MLS L4948666
- Unit No 34
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 711
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.5 | Gross Yield11.6% | Annual Rent$17,400.00 | Property Taxes$2,205.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,205.00 | $11,025.00 | $22,050.00 | |||
| Net Cash Flow | $15,195.00 | $75,975.00 | $151,950.00 | |||
| HOA Fees | $3,876.00 | $19,380.00 | $38,760.00 |