Property Info
- MLS R4908803
- Unit No 7654
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1075
- Foundation Slab
- Min Lease Slab
- HOA Fees $540.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield8.1% | Annual Rent$23,400.00 | Property Taxes$3,936.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,936.00 | $19,680.00 | $39,360.00 | |||
| Net Cash Flow | $19,464.00 | $97,320.00 | $194,640.00 | |||
| HOA Fees | $6,480.00 | $32,400.00 | $64,800.00 |