Property Info
- MLS A4578367
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield7.3% | Annual Rent$13,800.00 | Property Taxes$1,433.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,433.00 | $7,165.00 | $14,330.00 | |||
| Net Cash Flow | $12,367.00 | $61,835.00 | $123,670.00 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |