Property Info
- MLS A4631098
- Unit No 206
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 977
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.4 | Gross Yield11.1% | Annual Rent$23,400.00 | Property Taxes$1,829.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $1,829.00 | $9,145.00 | $18,290.00 | |||
| Net Cash Flow | $21,571.00 | $107,855.00 | $215,710.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |