Property Info
- MLS A4576802
- Unit No 102B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1122
- Foundation Slab
- Min Lease Slab
- HOA Fees $638.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate3.3 | Gross Yield7.1% | Annual Rent$19,200.00 | Property Taxes$2,664.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,664.77 | $13,323.85 | $26,647.70 | |||
| Net Cash Flow | $16,535.23 | $82,676.15 | $165,352.30 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |