Property Info
- MLS P4932989
- Unit No 408
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1252
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.7 | Gross Yield11.2% | Annual Rent$15,600.00 | Property Taxes$1,917.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,917.58 | $9,587.90 | $19,175.80 | |||
| Net Cash Flow | $13,682.42 | $68,412.10 | $136,824.20 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |