Property Info
- MLS V4934019
- Unit No 507/508
- Bedrooms 0
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 793
- Foundation Other
- Min Lease Other
- HOA Fees $866.00
Interior Features
- Elevator
Cash Flow
| Cap Rate4.6 | Gross Yield10.9% | Annual Rent$21,600.00 | Property Taxes$2,092.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,092.00 | $10,460.00 | $20,920.00 | |||
| Net Cash Flow | $19,508.00 | $97,540.00 | $195,080.00 | |||
| HOA Fees | $10,392.00 | $51,960.00 | $103,920.00 |