Property Info
- MLS A4631954
- Unit No 8104
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1116
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,565.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.1 | Gross Yield11.6% | Annual Rent$26,400.00 | Property Taxes$2,888.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,888.22 | $14,441.10 | $28,882.20 | |||
| Net Cash Flow | $23,511.78 | $117,558.90 | $235,117.80 | |||
| HOA Fees | $18,780.00 | $93,900.00 | $187,800.00 |