Property Info
- MLS A4616298
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 967
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$1,820.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,820.11 | $9,100.55 | $18,201.10 | |||
| Net Cash Flow | $19,779.89 | $98,899.45 | $197,798.90 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |