Property Info
- MLS V4934427
- Unit No 314
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 331
- Foundation Slab
- Min Lease Slab
- HOA Fees $507.00
Interior Features
- Other
Cash Flow
| Cap Rate7.2 | Gross Yield12% | Annual Rent$16,200.00 | Property Taxes$380.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $380.00 | $1,900.00 | $3,800.00 | |||
| Net Cash Flow | $15,820.00 | $79,100.00 | $158,200.00 | |||
| HOA Fees | $6,084.00 | $30,420.00 | $60,840.00 |