Property Info
- MLS A4625374
- Unit No 103
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1116
- Foundation Slab
- Min Lease Slab
- HOA Fees $428.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$2,794.00 | 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 | $2,794.00 | $13,970.00 | $27,940.00 | |||
| Net Cash Flow | $18,806.00 | $94,030.00 | $188,060.00 | |||
| HOA Fees | $5,136.00 | $25,680.00 | $51,360.00 |