Property Info
- MLS R4910141
- Unit No 206
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 677
- Living Area (sqft) 677
- Foundation Other
- Min Lease -
- HOA Fees $265.21
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield8.3% | Annual Rent$16,500.00 | Property Taxes$3,453.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $3,453.20 | $17,266.00 | $34,532.00 | |||
| Net Cash Flow | $13,046.80 | $65,234.00 | $130,468.00 | |||
| HOA Fees | $3,182.52 | $15,912.60 | $31,825.20 |