Property Info
- MLS A4648073
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1058
- Foundation Slab
- Min Lease Slab
- HOA Fees $424.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield8.6% | Annual Rent$22,800.00 | Property Taxes$3,168.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,168.21 | $15,841.05 | $31,682.10 | |||
| Net Cash Flow | $19,631.79 | $98,158.95 | $196,317.90 | |||
| HOA Fees | $5,088.00 | $25,440.00 | $50,880.00 |