Property Info
- MLS P4931737
- Unit No 624
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1217
- Foundation Slab
- Min Lease Slab
- HOA Fees $660.00
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield9.3% | Annual Rent$21,000.00 | Property Taxes$2,708.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,708.00 | $13,540.00 | $27,080.00 | |||
| Net Cash Flow | $18,292.00 | $91,460.00 | $182,920.00 | |||
| HOA Fees | $7,920.00 | $39,600.00 | $79,200.00 |