Property Info
- MLS A4666716
- Unit No GE
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 995
- Living Area (sqft) 995
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $350.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.5% | Annual Rent$22,800.00 | Property Taxes$2,698.76 | 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 | $2,698.76 | $13,493.80 | $26,987.60 | |||
| Net Cash Flow | $20,101.24 | $100,506.20 | $201,012.40 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |