Property Info
- MLS A4622253
- Unit No 211
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 874
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate8.1 | Gross Yield11.7% | Annual Rent$25,200.00 | Property Taxes$1,907.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,907.02 | $9,535.10 | $19,070.20 | |||
| Net Cash Flow | $23,292.98 | $116,464.90 | $232,929.80 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |