Property Info
- MLS A4662258
- Unit No 100
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 582
- Living Area (sqft) 552
- Foundation Block
- Min Lease Block
- HOA Fees $315.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield9.8% | Annual Rent$15,600.00 | Property Taxes$2,109.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,109.00 | $10,545.00 | $21,090.00 | |||
| Net Cash Flow | $13,491.00 | $67,455.00 | $134,910.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |