Property Info
- MLS A4616250
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 798
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield6.4% | Annual Rent$21,540.00 | Property Taxes$3,047.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $3,047.00 | $15,235.00 | $30,470.00 | |||
| Net Cash Flow | $18,493.00 | $92,465.00 | $184,930.00 | |||
| HOA Fees | $7,800.00 | $39,000.00 | $78,000.00 |