Property Info
- MLS A4658764
- Unit No Unit 3
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 890
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield8.2% | Annual Rent$14,400.00 | Property Taxes$2,029.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,029.84 | $10,149.20 | $20,298.40 | |||
| Net Cash Flow | $12,370.16 | $61,850.80 | $123,701.60 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |