Property Info
- MLS A4618844
- Unit No 1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1056
- Foundation Block
- Min Lease Block
- HOA Fees $425.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield10.8% | Annual Rent$21,600.00 | Property Taxes$2,367.00 | 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 | $2,367.00 | $11,835.00 | $23,670.00 | |||
| Net Cash Flow | $19,233.00 | $96,165.00 | $192,330.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |