Property Info
- MLS A4657776
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 974
- Foundation Block
- Min Lease Block
- HOA Fees $630.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield10.8% | Annual Rent$21,000.00 | Property Taxes$1,736.77 | 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 | $1,736.77 | $8,683.85 | $17,367.70 | |||
| Net Cash Flow | $19,263.23 | $96,316.15 | $192,632.30 | |||
| HOA Fees | $7,560.00 | $37,800.00 | $75,600.00 |