Property Info
- MLS A4616306
- Unit No D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1189
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9.6% | Annual Rent$21,600.00 | Property Taxes$2,137.74 | 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 | $2,137.74 | $10,688.70 | $21,377.40 | |||
| Net Cash Flow | $19,462.26 | $97,311.30 | $194,622.60 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |