Property Info
- MLS A4638232
- Unit No 4-108
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 957
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $372.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield9.9% | Annual Rent$19,800.00 | Property Taxes$2,358.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,358.39 | $11,791.95 | $23,583.90 | |||
| Net Cash Flow | $17,441.61 | $87,208.05 | $174,416.10 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |