Property Info
- MLS A4627594
- Unit No A-3
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1263
- Foundation Slab
- Min Lease Slab
- HOA Fees $464.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield10.1% | Annual Rent$25,800.00 | Property Taxes$3,934.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,934.69 | $19,673.45 | $39,346.90 | |||
| Net Cash Flow | $21,865.31 | $109,326.55 | $218,653.10 | |||
| HOA Fees | $5,568.00 | $27,840.00 | $55,680.00 |