Property Info
- MLS A4597521
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $478.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield9.5% | Annual Rent$18,900.00 | Property Taxes$2,069.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $2,069.00 | $10,345.00 | $20,690.00 | |||
| Net Cash Flow | $16,831.00 | $84,155.00 | $168,310.00 | |||
| HOA Fees | $5,736.00 | $28,680.00 | $57,360.00 |