Property Info
- MLS A4658592
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1112
- Foundation Slab
- Min Lease Slab
- HOA Fees $460.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate6.3 | Gross Yield9.9% | Annual Rent$22,800.00 | Property Taxes$2,732.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,732.58 | $13,662.90 | $27,325.80 | |||
| Net Cash Flow | $20,067.42 | $100,337.10 | $200,674.20 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |