Property Info
- MLS A4665283
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1134
- Living Area (sqft) 1134
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,128.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.6 | Gross Yield6.4% | Annual Rent$19,200.00 | Property Taxes$3,894.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,894.00 | $19,470.00 | $38,940.00 | |||
| Net Cash Flow | $15,306.00 | $76,530.00 | $153,060.00 | |||
| HOA Fees | $13,536.00 | $67,680.00 | $135,360.00 |