Property Info
- MLS A4618782
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 894
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$1,778.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,778.33 | $8,891.65 | $17,783.30 | |||
| Net Cash Flow | $18,621.67 | $93,108.35 | $186,216.70 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |