Property Info
- MLS A4662362
- Unit No H5
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 947
- Living Area (sqft) 947
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield12.3% | Annual Rent$14,400.00 | Property Taxes$1,825.00 | 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 | $1,825.00 | $9,125.00 | $18,250.00 | |||
| Net Cash Flow | $12,575.00 | $62,875.00 | $125,750.00 | |||
| HOA Fees | $6,444.00 | $32,220.00 | $64,440.00 |