Property Info
- MLS A4618786
- Unit No 143
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1072
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield12% | Annual Rent$20,400.00 | Property Taxes$1,813.46 | 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 | $1,813.46 | $9,067.30 | $18,134.60 | |||
| Net Cash Flow | $18,586.54 | $92,932.70 | $185,865.40 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |