Property Info
- MLS A4631353
- Unit No 2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1416
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,910.18
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-0.8 | Gross Yield7.4% | Annual Rent$24,000.00 | Property Taxes$3,702.88 | 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 | $3,702.88 | $18,514.40 | $37,028.80 | |||
| Net Cash Flow | $20,297.12 | $101,485.60 | $202,971.20 | |||
| HOA Fees | $22,922.16 | $114,610.80 | $229,221.60 |