Property Info
- MLS A4627872
- Unit No 104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
- HOA Fees $592.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8.4% | Annual Rent$24,000.00 | Property Taxes$3,045.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,045.91 | $15,229.55 | $30,459.10 | |||
| Net Cash Flow | $20,954.09 | $104,770.45 | $209,540.90 | |||
| HOA Fees | $7,104.00 | $35,520.00 | $71,040.00 |