Property Info
- MLS A4626342
- Unit No 207
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 822
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $296.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.3% | Annual Rent$18,600.00 | Property Taxes$2,171.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,171.37 | $10,856.85 | $21,713.70 | |||
| Net Cash Flow | $16,428.63 | $82,143.15 | $164,286.30 | |||
| HOA Fees | $3,552.00 | $17,760.00 | $35,520.00 |