Property Info
- MLS A4651281
- Unit No Q111
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1496
- Living Area (sqft) 1056
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate9.4 | Gross Yield13.3% | Annual Rent$17,940.00 | Property Taxes$1,631.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $1,631.99 | $8,159.95 | $16,319.90 | |||
| Net Cash Flow | $16,308.01 | $81,540.05 | $163,080.10 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |