Property Info
- MLS A4644326
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1215
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,168.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate-1.2 | Gross Yield2.9% | Annual Rent$14,016.00 | Property Taxes$5,634.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,016.00 $1,168.00 / mo | $70,080.00 $1,168.00 / mo | $140,160.00 $1,168.00 / mo | |||
| Estimated Expenses | $5,634.00 | $28,170.00 | $56,340.00 | |||
| Net Cash Flow | $8,382.00 | $41,910.00 | $83,820.00 | |||
| HOA Fees | $14,016.00 | $70,080.00 | $140,160.00 |