Property Info
- MLS A4670719
- Unit No 21
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 972
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $468.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.6% | Annual Rent$20,400.00 | Property Taxes$2,072.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,072.00 | $10,360.00 | $20,720.00 | |||
| Net Cash Flow | $18,328.00 | $91,640.00 | $183,280.00 | |||
| HOA Fees | $5,616.00 | $28,080.00 | $56,160.00 |