Property Info
- MLS A4659603
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1352
- Foundation Block
- Min Lease Block
- HOA Fees $1,179.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate1.6 | Gross Yield7.7% | Annual Rent$22,800.00 | Property Taxes$4,033.00 | 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 | $4,033.00 | $20,165.00 | $40,330.00 | |||
| Net Cash Flow | $18,767.00 | $93,835.00 | $187,670.00 | |||
| HOA Fees | $14,148.00 | $70,740.00 | $141,480.00 |