Property Info
- MLS A4632595
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 977
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield10.6% | Annual Rent$21,000.00 | Property Taxes$1,593.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,593.00 | $7,965.00 | $15,930.00 | |||
| Net Cash Flow | $19,407.00 | $97,035.00 | $194,070.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |