Property Info
- MLS A4651893
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 848
- Foundation Slab
- Min Lease Slab
- HOA Fees $387.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield9.4% | Annual Rent$17,700.00 | Property Taxes$2,240.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $2,240.31 | $11,201.55 | $22,403.10 | |||
| Net Cash Flow | $15,459.69 | $77,298.45 | $154,596.90 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |