Property Info
- MLS A4674883
- Unit No 197
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1077
- Living Area (sqft) 953
- Foundation Slab
- Min Lease Slab
- HOA Fees $524.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield13.3% | Annual Rent$18,600.00 | Property Taxes$2,945.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,945.00 | $14,725.00 | $29,450.00 | |||
| Net Cash Flow | $15,655.00 | $78,275.00 | $156,550.00 | |||
| HOA Fees | $6,288.00 | $31,440.00 | $62,880.00 |