Property Info
- MLS R4909221
- Unit No 408
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 776
- Foundation Slab
- Min Lease Slab
- HOA Fees $336.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield7.7% | Annual Rent$11,400.00 | Property Taxes$2,060.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $2,060.89 | $10,304.45 | $20,608.90 | |||
| Net Cash Flow | $9,339.11 | $46,695.55 | $93,391.10 | |||
| HOA Fees | $4,032.00 | $20,160.00 | $40,320.00 |