Property Info
- MLS R4911525
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 796
- Living Area (sqft) 796
- Foundation Slab
- Min Lease Slab
- HOA Fees $355.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield8.3% | Annual Rent$11,400.00 | Property Taxes$1,986.60 | 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 | $1,986.60 | $9,933.00 | $19,866.00 | |||
| Net Cash Flow | $9,413.40 | $47,067.00 | $94,134.00 | |||
| HOA Fees | $4,260.00 | $21,300.00 | $42,600.00 |