Property Info
- MLS A4623595
- Unit No H135
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 875
- Foundation Slab
- Min Lease Slab
- HOA Fees $523.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$2,512.00 | 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 | $2,512.00 | $12,560.00 | $25,120.00 | |||
| Net Cash Flow | $17,888.00 | $89,440.00 | $178,880.00 | |||
| HOA Fees | $6,276.00 | $31,380.00 | $62,760.00 |