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 $565.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield12.6% | Annual Rent$25,800.00 | Property Taxes$3,786.14 | 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 | $3,786.14 | $18,930.70 | $37,861.40 | |||
| Net Cash Flow | $22,013.86 | $110,069.30 | $220,138.60 | |||
| HOA Fees | $6,780.00 | $33,900.00 | $67,800.00 |