Property Info
- MLS A4671586
- Unit No 5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 890
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate3.4 | Gross Yield8.1% | Annual Rent$13,800.00 | Property Taxes$2,012.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $2,012.32 | $10,061.60 | $20,123.20 | |||
| Net Cash Flow | $11,787.68 | $58,938.40 | $117,876.80 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |