Property Info
- MLS A4649182
- Unit No 221
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 728
- Foundation Slab
- Min Lease Slab
- HOA Fees $475.00
Interior Features
- Attic Ventilator
- Living Room/Dining Room Combo
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield11.7% | Annual Rent$21,000.00 | Property Taxes$1,485.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,485.00 | $7,425.00 | $14,850.00 | |||
| Net Cash Flow | $19,515.00 | $97,575.00 | $195,150.00 | |||
| HOA Fees | $5,700.00 | $28,500.00 | $57,000.00 |