Property Info
- MLS A4625243
- Unit No 208
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1088
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,200.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.6 | Gross Yield12% | Annual Rent$36,000.00 | Property Taxes$1,796.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,796.39 | $8,981.95 | $17,963.90 | |||
| Net Cash Flow | $34,203.61 | $171,018.05 | $342,036.10 | |||
| HOA Fees | $14,400.00 | $72,000.00 | $144,000.00 |