Property Info
- MLS A4641810
- Unit No 140
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 909
- Foundation Slab
- Min Lease Slab
- HOA Fees $518.00
Interior Features
- Built-in Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate10.9 | Gross Yield15% | Annual Rent$36,000.00 | Property Taxes$3,584.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,584.00 | $17,920.00 | $35,840.00 | |||
| Net Cash Flow | $32,416.00 | $162,080.00 | $324,160.00 | |||
| HOA Fees | $6,216.00 | $31,080.00 | $62,160.00 |