Property Info
- MLS A4649599
- Unit No 108
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 874
- Foundation Block
- Min Lease Block
- HOA Fees $630.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.1 | Gross Yield11.5% | Annual Rent$20,040.00 | Property Taxes$1,890.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,040.00 $1,670.00 / mo | $100,200.00 $1,670.00 / mo | $200,400.00 $1,670.00 / mo | |||
| Estimated Expenses | $1,890.21 | $9,451.05 | $18,902.10 | |||
| Net Cash Flow | $18,149.79 | $90,748.95 | $181,497.90 | |||
| HOA Fees | $7,560.00 | $37,800.00 | $75,600.00 |