Property Info
- MLS A4632197
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1058
- Foundation Slab
- Min Lease Slab
- HOA Fees $424.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$2,776.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,776.50 | $13,882.50 | $27,765.00 | |||
| Net Cash Flow | $18,823.50 | $94,117.50 | $188,235.00 | |||
| HOA Fees | $5,088.00 | $25,440.00 | $50,880.00 |