Property Info
- MLS A4647038
- Unit No 125
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 957
- Foundation Slab
- Min Lease Slab
- HOA Fees $536.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$2,586.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,586.40 | $12,932.00 | $25,864.00 | |||
| Net Cash Flow | $21,413.60 | $107,068.00 | $214,136.00 | |||
| HOA Fees | $6,432.00 | $32,160.00 | $64,320.00 |