Property Info
- MLS A4625295
- Unit No 102
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 836
- Foundation Slab
- Min Lease Slab
- HOA Fees $633.00
Interior Features
- Other
Cash Flow
| Cap Rate5.7 | Gross Yield15% | Annual Rent$13,800.00 | Property Taxes$969.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $969.00 | $4,845.00 | $9,690.00 | |||
| Net Cash Flow | $12,831.00 | $64,155.00 | $128,310.00 | |||
| HOA Fees | $7,596.00 | $37,980.00 | $75,960.00 |