Property Info
- MLS N6142320
- Unit No 285
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $4,000.00
Interior Features
- L Dining
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.7 | Gross Yield15.7% | Annual Rent$54,000.00 | Property Taxes$3,621.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $3,621.00 | $18,105.00 | $36,210.00 | |||
| Net Cash Flow | $50,379.00 | $251,895.00 | $503,790.00 | |||
| HOA Fees | $48,000.00 | $240,000.00 | $480,000.00 |