Property Info
- MLS A4636002
- Unit No C
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1084
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Skylight(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.6% | Annual Rent$13,200.00 | Property Taxes$825.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $825.00 | $4,125.00 | $8,250.00 | |||
| Net Cash Flow | $12,375.00 | $61,875.00 | $123,750.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |