Property Info
- MLS A4670700
- Unit No 102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1724
- Living Area (sqft) 1528
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,162.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.7 | Gross Yield19.2% | Annual Rent$72,000.00 | Property Taxes$5,883.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $5,883.00 | $29,415.00 | $58,830.00 | |||
| Net Cash Flow | $66,117.00 | $330,585.00 | $661,170.00 | |||
| HOA Fees | $25,947.96 | $129,739.80 | $259,479.60 |