Property Info
- MLS A4641573
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1226
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,355.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.4 | Gross Yield19% | Annual Rent$50,400.00 | Property Taxes$3,955.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $3,955.01 | $19,775.05 | $39,550.10 | |||
| Net Cash Flow | $46,444.99 | $232,224.95 | $464,449.90 | |||
| HOA Fees | $16,268.04 | $81,340.20 | $162,680.40 |