Property Info
- MLS V4946444
- Unit No 717
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1130
- Living Area (sqft) 1130
- Foundation Block
- Min Lease Block
- HOA Fees $1,392.00
Interior Features
- Elevator
- Open Floorplan
Cash Flow
| Cap Rate-1.8 | Gross Yield5.8% | Annual Rent$14,400.00 | Property Taxes$2,261.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,261.00 | $11,305.00 | $22,610.00 | |||
| Net Cash Flow | $12,139.00 | $60,695.00 | $121,390.00 | |||
| HOA Fees | $16,704.00 | $83,520.00 | $167,040.00 |